[EIG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 44.82%
YoY- 92.65%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 31,996 132,340 101,142 64,642 32,457 141,090 111,714 -56.58%
PBT 2,720 5,231 2,477 370 -2,226 -42,002 -32,581 -
Tax -952 -3,682 -2,994 -2,137 -788 853 125 -
NP 1,768 1,549 -517 -1,767 -3,014 -41,149 -32,456 -
-
NP to SH 1,768 1,751 -320 -1,551 -2,811 -40,492 -32,065 -
-
Tax Rate 35.00% 70.39% 120.87% 577.57% - - - -
Total Cost 30,228 130,791 101,659 66,409 35,471 182,239 144,170 -64.74%
-
Net Worth 93,876 86,114 82,666 80,178 80,502 83,148 95,046 -0.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 93,876 86,114 82,666 80,178 80,502 83,148 95,046 -0.82%
NOSH 156,460 143,524 133,333 131,440 131,971 131,981 132,009 12.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.53% 1.17% -0.51% -2.73% -9.29% -29.17% -29.05% -
ROE 1.88% 2.03% -0.39% -1.93% -3.49% -48.70% -33.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.45 92.21 75.86 49.18 24.59 106.90 84.63 -61.23%
EPS 1.13 1.22 -0.24 -1.18 -2.13 -30.68 -24.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.62 0.61 0.61 0.63 0.72 -11.45%
Adjusted Per Share Value based on latest NOSH - 132,631
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.49 55.79 42.64 27.25 13.68 59.48 47.10 -56.58%
EPS 0.75 0.74 -0.13 -0.65 -1.19 -17.07 -13.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3958 0.3631 0.3485 0.338 0.3394 0.3506 0.4007 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.41 0.49 0.45 0.48 0.60 -
P/RPS 2.00 0.41 0.54 1.00 1.83 0.45 0.71 99.58%
P/EPS 36.28 31.15 -170.83 -41.53 -21.13 -1.56 -2.47 -
EY 2.76 3.21 -0.59 -2.41 -4.73 -63.92 -40.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.66 0.80 0.74 0.76 0.83 -12.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.38 0.44 0.38 0.45 0.50 0.50 0.48 -
P/RPS 1.86 0.48 0.50 0.92 2.03 0.47 0.57 120.15%
P/EPS 33.63 36.07 -158.33 -38.14 -23.47 -1.63 -1.98 -
EY 2.97 2.77 -0.63 -2.62 -4.26 -61.36 -50.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.61 0.74 0.82 0.79 0.67 -4.02%

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