[EG] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 70.77%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 993,376 1,013,316 1,018,750 989,324 800,248 809,505 797,066 15.85%
PBT 6,116 4,893 3,412 3,480 3,750 4,946 2,454 84.12%
Tax -3,832 -466 -300 -400 -2,330 -666 -100 1044.23%
NP 2,284 4,426 3,112 3,080 1,420 4,280 2,354 -1.99%
-
NP to SH 2,030 4,077 2,576 3,120 1,827 4,382 2,420 -11.08%
-
Tax Rate 62.66% 9.52% 8.79% 11.49% 62.13% 13.47% 4.07% -
Total Cost 991,092 1,008,889 1,015,638 986,244 798,828 805,225 794,712 15.90%
-
Net Worth 122,966 123,669 120,562 116,999 114,524 114,558 110,478 7.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,966 123,669 120,562 116,999 114,524 114,558 110,478 7.42%
NOSH 74,979 74,950 74,883 75,000 74,852 74,874 75,155 -0.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.23% 0.44% 0.31% 0.31% 0.18% 0.53% 0.30% -
ROE 1.65% 3.30% 2.14% 2.67% 1.60% 3.83% 2.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,324.86 1,351.97 1,360.44 1,319.10 1,069.10 1,081.15 1,060.56 16.03%
EPS 2.71 5.44 3.44 4.16 2.44 5.85 3.22 -10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.61 1.56 1.53 1.53 1.47 7.58%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.35 216.61 217.77 211.48 171.07 173.04 170.39 15.85%
EPS 0.43 0.87 0.55 0.67 0.39 0.94 0.52 -11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2644 0.2577 0.2501 0.2448 0.2449 0.2362 7.42%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.88 0.43 0.35 0.355 0.28 0.22 0.25 -
P/RPS 0.07 0.03 0.03 0.03 0.03 0.02 0.02 131.05%
P/EPS 32.50 7.90 10.17 8.53 11.47 3.76 7.76 160.50%
EY 3.08 12.65 9.83 11.72 8.72 26.61 12.88 -61.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.22 0.23 0.18 0.14 0.17 116.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.725 0.575 0.405 0.345 0.31 0.25 0.20 -
P/RPS 0.05 0.04 0.03 0.03 0.03 0.02 0.02 84.51%
P/EPS 26.78 10.57 11.77 8.29 12.70 4.27 6.21 165.64%
EY 3.73 9.46 8.49 12.06 7.87 23.41 16.10 -62.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.25 0.22 0.20 0.16 0.14 115.01%

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