[EG] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -75.65%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 849,658 647,143 425,784 184,987 591,022 423,875 288,926 105.66%
PBT 1,562 3,811 2,094 637 1,931 4,078 1,915 -12.73%
Tax 608 -86 -86 -32 412 -252 -162 -
NP 2,170 3,725 2,008 605 2,343 3,826 1,753 15.33%
-
NP to SH 2,815 3,835 2,095 648 2,661 3,919 1,864 31.72%
-
Tax Rate -38.92% 2.26% 4.11% 5.02% -21.34% 6.18% 8.46% -
Total Cost 847,488 643,418 423,776 184,382 588,679 420,049 287,173 106.15%
-
Net Worth 133,394 106,361 104,749 103,981 71,324 104,300 102,236 19.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 133,394 106,361 104,749 103,981 71,324 104,300 102,236 19.46%
NOSH 92,634 74,902 74,821 75,348 52,061 51,633 51,634 47.80%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.26% 0.58% 0.47% 0.33% 0.40% 0.90% 0.61% -
ROE 2.11% 3.61% 2.00% 0.62% 3.73% 3.76% 1.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 917.21 863.98 569.07 245.51 1,135.23 820.93 559.56 39.14%
EPS 3.75 5.12 2.80 0.86 4.50 7.59 3.61 2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.40 1.38 1.37 2.02 1.98 -19.17%
Adjusted Per Share Value based on latest NOSH - 75,348
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 181.69 138.39 91.05 39.56 126.39 90.64 61.78 105.67%
EPS 0.60 0.82 0.45 0.14 0.57 0.84 0.40 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2853 0.2274 0.224 0.2224 0.1525 0.223 0.2186 19.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.38 0.36 0.36 0.34 0.37 0.43 -
P/RPS 0.04 0.04 0.06 0.15 0.03 0.05 0.08 -37.08%
P/EPS 12.50 7.42 12.86 41.86 6.65 4.87 11.91 3.28%
EY 8.00 13.47 7.78 2.39 15.03 20.51 8.40 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.26 0.26 0.25 0.18 0.22 11.81%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 25/05/10 19/02/10 -
Price 0.31 0.38 0.385 0.39 0.40 0.40 0.41 -
P/RPS 0.03 0.04 0.07 0.16 0.04 0.05 0.07 -43.24%
P/EPS 10.20 7.42 13.75 45.35 7.83 5.27 11.36 -6.94%
EY 9.80 13.47 7.27 2.21 12.78 18.98 8.80 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.28 0.28 0.29 0.20 0.21 3.15%

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