[EG] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 107.09%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 363,839 391,393 470,662 531,752 458,816 457,717 501,698 -19.29%
PBT 204 3,914 7,940 11,652 7,495 9,196 10,792 -92.92%
Tax 3,158 -40 -106 -204 -1,967 -586 -824 -
NP 3,362 3,874 7,834 11,448 5,528 8,609 9,968 -51.57%
-
NP to SH 3,362 3,874 7,834 11,448 5,528 8,609 9,968 -51.57%
-
Tax Rate -1,548.04% 1.02% 1.34% 1.75% 26.24% 6.37% 7.64% -
Total Cost 360,477 387,518 462,828 520,304 453,288 449,108 491,730 -18.71%
-
Net Worth 98,175 93,074 94,049 92,989 89,967 90,987 89,443 6.41%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,175 93,074 94,049 92,989 89,967 90,987 89,443 6.41%
NOSH 51,671 51,708 51,675 51,660 51,705 51,697 51,701 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.92% 0.99% 1.66% 2.15% 1.20% 1.88% 1.99% -
ROE 3.42% 4.16% 8.33% 12.31% 6.14% 9.46% 11.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 704.14 756.93 910.80 1,029.32 887.36 885.38 970.38 -19.26%
EPS 6.51 7.49 15.16 22.16 10.70 16.65 19.28 -51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.80 1.82 1.80 1.74 1.76 1.73 6.45%
Adjusted Per Share Value based on latest NOSH - 51,660
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.80 83.70 100.65 113.71 98.11 97.88 107.28 -19.29%
EPS 0.72 0.83 1.68 2.45 1.18 1.84 2.13 -51.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.199 0.2011 0.1989 0.1924 0.1946 0.1913 6.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.44 0.52 0.50 0.60 0.71 0.70 0.71 -
P/RPS 0.06 0.07 0.05 0.06 0.08 0.08 0.07 -9.77%
P/EPS 6.76 6.94 3.30 2.71 6.64 4.20 3.68 50.04%
EY 14.79 14.41 30.32 36.93 15.06 23.79 27.15 -33.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.27 0.33 0.41 0.40 0.41 -32.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 30/11/07 30/08/07 28/05/07 28/02/07 -
Price 0.34 0.45 0.48 0.51 0.68 0.67 0.71 -
P/RPS 0.05 0.06 0.05 0.05 0.08 0.08 0.07 -20.11%
P/EPS 5.23 6.01 3.17 2.30 6.36 4.02 3.68 26.43%
EY 19.14 16.65 31.58 43.45 15.72 24.86 27.15 -20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.26 0.28 0.39 0.38 0.41 -42.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment