[EG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 223.3%
YoY- 12.39%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 222,546 849,658 647,143 425,784 184,987 591,022 423,875 -34.89%
PBT 810 1,562 3,811 2,094 637 1,931 4,078 -65.92%
Tax -109 608 -86 -86 -32 412 -252 -42.77%
NP 701 2,170 3,725 2,008 605 2,343 3,826 -67.70%
-
NP to SH 746 2,815 3,835 2,095 648 2,661 3,919 -66.87%
-
Tax Rate 13.46% -38.92% 2.26% 4.11% 5.02% -21.34% 6.18% -
Total Cost 221,845 847,488 643,418 423,776 184,382 588,679 420,049 -34.63%
-
Net Worth 108,170 133,394 106,361 104,749 103,981 71,324 104,300 2.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,170 133,394 106,361 104,749 103,981 71,324 104,300 2.45%
NOSH 74,600 92,634 74,902 74,821 75,348 52,061 51,633 27.77%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.31% 0.26% 0.58% 0.47% 0.33% 0.40% 0.90% -
ROE 0.69% 2.11% 3.61% 2.00% 0.62% 3.73% 3.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 298.32 917.21 863.98 569.07 245.51 1,135.23 820.93 -49.04%
EPS 1.00 3.75 5.12 2.80 0.86 4.50 7.59 -74.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.42 1.40 1.38 1.37 2.02 -19.81%
Adjusted Per Share Value based on latest NOSH - 74,974
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.59 181.69 138.39 91.05 39.56 126.39 90.64 -34.89%
EPS 0.16 0.60 0.82 0.45 0.14 0.57 0.84 -66.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2313 0.2853 0.2274 0.224 0.2224 0.1525 0.223 2.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.38 0.38 0.36 0.36 0.34 0.37 -
P/RPS 0.10 0.04 0.04 0.06 0.15 0.03 0.05 58.67%
P/EPS 30.00 12.50 7.42 12.86 41.86 6.65 4.87 235.67%
EY 3.33 8.00 13.47 7.78 2.39 15.03 20.51 -70.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.27 0.26 0.26 0.25 0.18 10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 25/05/10 -
Price 0.33 0.31 0.38 0.385 0.39 0.40 0.40 -
P/RPS 0.11 0.03 0.04 0.07 0.16 0.04 0.05 69.07%
P/EPS 33.00 10.20 7.42 13.75 45.35 7.83 5.27 239.35%
EY 3.03 9.80 13.47 7.27 2.21 12.78 18.98 -70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.27 0.28 0.28 0.29 0.20 9.75%

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