[EG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -74.83%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 448,383 308,984 212,489 101,501 437,646 375,642 231,195 55.70%
PBT 8,297 6,343 4,512 2,163 9,043 5,872 3,768 69.49%
Tax -2,597 -258 -176 -158 -1,078 -99 -66 1064.67%
NP 5,700 6,085 4,336 2,005 7,965 5,773 3,702 33.44%
-
NP to SH 5,700 6,085 4,336 2,005 7,965 5,773 3,702 33.44%
-
Tax Rate 31.30% 4.07% 3.90% 7.30% 11.92% 1.69% 1.75% -
Total Cost 442,683 302,899 208,153 99,496 429,681 369,869 227,493 56.05%
-
Net Worth 83,694 86,420 85,099 71,715 80,010 46,524 44,023 53.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,694 86,420 85,099 71,715 80,010 46,524 44,023 53.64%
NOSH 51,033 50,835 50,654 50,503 50,006 50,025 50,027 1.33%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.27% 1.97% 2.04% 1.98% 1.82% 1.54% 1.60% -
ROE 6.81% 7.04% 5.10% 2.80% 9.95% 12.41% 8.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 878.61 607.81 419.49 200.98 875.18 750.89 462.14 53.64%
EPS 11.17 11.97 8.56 3.97 15.93 11.54 7.40 31.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.70 1.68 1.42 1.60 0.93 0.88 51.61%
Adjusted Per Share Value based on latest NOSH - 50,503
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 95.88 66.07 45.44 21.71 93.59 80.33 49.44 55.70%
EPS 1.22 1.30 0.93 0.43 1.70 1.23 0.79 33.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.1848 0.182 0.1534 0.1711 0.0995 0.0941 53.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.74 0.93 0.60 0.66 0.86 1.76 2.04 -
P/RPS 0.08 0.15 0.14 0.33 0.10 0.23 0.44 -68.00%
P/EPS 6.63 7.77 7.01 16.62 5.40 15.25 27.57 -61.42%
EY 15.09 12.87 14.27 6.02 18.52 6.56 3.63 159.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.36 0.46 0.54 1.89 2.32 -66.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 27/02/06 30/11/05 09/09/05 26/05/05 28/02/05 -
Price 0.68 0.71 0.88 0.63 0.75 0.82 1.96 -
P/RPS 0.08 0.12 0.21 0.31 0.09 0.11 0.42 -66.99%
P/EPS 6.09 5.93 10.28 15.87 4.71 7.11 26.49 -62.57%
EY 16.43 16.86 9.73 6.30 21.24 14.07 3.78 167.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.52 0.44 0.47 0.88 2.23 -67.76%

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