[EIG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 647.19%
YoY- 104.32%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 100,542 64,411 31,996 132,340 101,142 64,642 32,457 111.77%
PBT 7,488 3,486 2,720 5,231 2,477 370 -2,226 -
Tax -2,817 -1,652 -952 -3,682 -2,994 -2,137 -788 132.89%
NP 4,671 1,834 1,768 1,549 -517 -1,767 -3,014 -
-
NP to SH 4,672 1,834 1,768 1,751 -320 -1,551 -2,811 -
-
Tax Rate 37.62% 47.39% 35.00% 70.39% 120.87% 577.57% - -
Total Cost 95,871 62,577 30,228 130,791 101,659 66,409 35,471 93.44%
-
Net Worth 114,491 113,004 93,876 86,114 82,666 80,178 80,502 26.33%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 114,491 113,004 93,876 86,114 82,666 80,178 80,502 26.33%
NOSH 184,664 185,252 156,460 143,524 133,333 131,440 131,971 24.97%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.65% 2.85% 5.53% 1.17% -0.51% -2.73% -9.29% -
ROE 4.08% 1.62% 1.88% 2.03% -0.39% -1.93% -3.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.45 34.77 20.45 92.21 75.86 49.18 24.59 69.47%
EPS 2.53 0.99 1.13 1.22 -0.24 -1.18 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.60 0.60 0.62 0.61 0.61 1.08%
Adjusted Per Share Value based on latest NOSH - 178,534
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.39 27.16 13.49 55.79 42.64 27.25 13.68 111.81%
EPS 1.97 0.77 0.75 0.74 -0.13 -0.65 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4827 0.4764 0.3958 0.3631 0.3485 0.338 0.3394 26.33%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.43 0.41 0.38 0.41 0.49 0.45 -
P/RPS 0.92 1.24 2.00 0.41 0.54 1.00 1.83 -36.64%
P/EPS 19.76 43.43 36.28 31.15 -170.83 -41.53 -21.13 -
EY 5.06 2.30 2.76 3.21 -0.59 -2.41 -4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.68 0.63 0.66 0.80 0.74 6.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.50 0.50 0.38 0.44 0.38 0.45 0.50 -
P/RPS 0.92 1.44 1.86 0.48 0.50 0.92 2.03 -40.85%
P/EPS 19.76 50.51 33.63 36.07 -158.33 -38.14 -23.47 -
EY 5.06 1.98 2.97 2.77 -0.63 -2.62 -4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.63 0.73 0.61 0.74 0.82 -0.81%

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