[EG] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.63%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Revenue 470,662 531,752 458,816 457,717 501,698 501,698 526,592 -8.57%
PBT 7,940 11,652 7,495 9,196 10,792 10,792 11,616 -26.20%
Tax -106 -204 -1,967 -586 -824 -824 -1,188 -85.48%
NP 7,834 11,448 5,528 8,609 9,968 9,968 10,428 -20.42%
-
NP to SH 7,834 11,448 5,528 8,609 9,968 9,968 10,428 -20.42%
-
Tax Rate 1.34% 1.75% 26.24% 6.37% 7.64% 7.64% 10.23% -
Total Cost 462,828 520,304 453,288 449,108 491,730 491,730 516,164 -8.34%
-
Net Worth 94,049 92,989 89,967 90,987 89,443 0 87,417 6.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Net Worth 94,049 92,989 89,967 90,987 89,443 0 87,417 6.01%
NOSH 51,675 51,660 51,705 51,697 51,701 51,701 51,726 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
NP Margin 1.66% 2.15% 1.20% 1.88% 1.99% 1.99% 1.98% -
ROE 8.33% 12.31% 6.14% 9.46% 11.14% 0.00% 11.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 910.80 1,029.32 887.36 885.38 970.38 970.38 1,018.04 -8.50%
EPS 15.16 22.16 10.70 16.65 19.28 19.28 20.16 -20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.74 1.76 1.73 0.00 1.69 6.09%
Adjusted Per Share Value based on latest NOSH - 51,684
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 100.61 113.67 98.08 97.84 107.25 107.25 112.57 -8.58%
EPS 1.67 2.45 1.18 1.84 2.13 2.13 2.23 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.1988 0.1923 0.1945 0.1912 0.00 0.1869 5.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 -
Price 0.50 0.60 0.71 0.70 0.71 0.71 0.62 -
P/RPS 0.05 0.06 0.08 0.08 0.07 0.07 0.06 -13.55%
P/EPS 3.30 2.71 6.64 4.20 3.68 3.68 3.08 5.66%
EY 30.32 36.93 15.06 23.79 27.15 27.15 32.52 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.41 0.40 0.41 0.00 0.37 -22.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 28/02/08 30/11/07 30/08/07 28/05/07 28/02/07 - 30/11/06 -
Price 0.48 0.51 0.68 0.67 0.71 0.00 0.72 -
P/RPS 0.05 0.05 0.08 0.08 0.07 0.00 0.07 -23.56%
P/EPS 3.17 2.30 6.36 4.02 3.68 0.00 3.57 -9.05%
EY 31.58 43.45 15.72 24.86 27.15 0.00 28.00 10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.39 0.38 0.41 0.00 0.43 -33.09%

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