[EG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -73.5%
YoY- 15.12%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
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 850,227 670,213 364,513 222,546 849,658 647,143 425,784 58.64%
PBT 3,688 2,605 1,240 810 1,562 3,811 2,094 45.89%
Tax -2,299 52 -209 -109 608 -86 -86 795.83%
NP 1,389 2,657 1,031 701 2,170 3,725 2,008 -21.80%
-
NP to SH 831 2,656 1,070 746 2,815 3,835 2,095 -46.04%
-
Tax Rate 62.34% -2.00% 16.85% 13.46% -38.92% 2.26% 4.11% -
Total Cost 848,838 667,556 363,482 221,845 847,488 643,418 423,776 58.96%
-
Net Worth 108,860 109,980 108,496 108,170 133,394 106,361 104,749 2.60%
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 108,860 109,980 108,496 108,170 133,394 106,361 104,749 2.60%
NOSH 75,076 74,816 74,825 74,600 92,634 74,902 74,821 0.22%
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 0.16% 0.40% 0.28% 0.31% 0.26% 0.58% 0.47% -
ROE 0.76% 2.41% 0.99% 0.69% 2.11% 3.61% 2.00% -
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 1,132.49 895.80 487.15 298.32 917.21 863.98 569.07 58.28%
EPS 1.11 3.55 1.43 1.00 3.75 5.12 2.80 -46.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.45 1.45 1.44 1.42 1.40 2.36%
Adjusted Per Share Value based on latest NOSH - 74,600
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 181.81 143.32 77.95 47.59 181.69 138.39 91.05 58.63%
EPS 0.18 0.57 0.23 0.16 0.60 0.82 0.45 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2328 0.2352 0.232 0.2313 0.2853 0.2274 0.224 2.60%
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 0.28 0.29 0.35 0.30 0.38 0.38 0.36 -
P/RPS 0.02 0.03 0.07 0.10 0.04 0.04 0.06 -51.95%
P/EPS 25.30 8.17 24.48 30.00 12.50 7.42 12.86 57.07%
EY 3.95 12.24 4.09 3.33 8.00 13.47 7.78 -36.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.24 0.21 0.26 0.27 0.26 -18.88%
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 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 25/02/11 -
Price 0.29 0.28 0.31 0.33 0.31 0.38 0.385 -
P/RPS 0.03 0.03 0.06 0.11 0.03 0.04 0.07 -43.18%
P/EPS 26.20 7.89 21.68 33.00 10.20 7.42 13.75 53.75%
EY 3.82 12.68 4.61 3.03 9.80 13.47 7.27 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.21 0.23 0.22 0.27 0.28 -20.11%

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