[EG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 29.55%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Revenue 235,331 132,938 458,816 343,288 250,849 250,849 131,648 59.03%
PBT 3,970 2,913 7,495 6,897 5,396 5,396 2,904 28.36%
Tax -53 -51 -1,967 -440 -412 -412 -297 -74.75%
NP 3,917 2,862 5,528 6,457 4,984 4,984 2,607 38.42%
-
NP to SH 3,917 2,862 5,528 6,457 4,984 4,984 2,607 38.42%
-
Tax Rate 1.34% 1.75% 26.24% 6.38% 7.64% 7.64% 10.23% -
Total Cost 231,414 130,076 453,288 336,831 245,865 245,865 129,041 59.43%
-
Net Worth 94,049 92,989 89,967 90,987 89,443 0 87,417 6.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Net Worth 94,049 92,989 89,967 90,987 89,443 0 87,417 6.01%
NOSH 51,675 51,660 51,705 51,697 51,701 51,701 51,726 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
NP Margin 1.66% 2.15% 1.20% 1.88% 1.99% 1.99% 1.98% -
ROE 4.16% 3.08% 6.14% 7.10% 5.57% 0.00% 2.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 455.40 257.33 887.36 664.03 485.19 485.19 254.51 59.15%
EPS 7.58 5.54 10.70 12.49 9.64 9.64 5.04 38.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.80 1.74 1.76 1.73 0.00 1.69 6.09%
Adjusted Per Share Value based on latest NOSH - 51,684
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 50.32 28.43 98.11 73.41 53.64 53.64 28.15 59.02%
EPS 0.84 0.61 1.18 1.38 1.07 1.07 0.56 38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.1989 0.1924 0.1946 0.1913 0.00 0.1869 6.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 -
Price 0.50 0.60 0.71 0.70 0.71 0.71 0.62 -
P/RPS 0.11 0.23 0.08 0.11 0.15 0.15 0.24 -46.37%
P/EPS 6.60 10.83 6.64 5.60 7.37 7.37 12.30 -39.17%
EY 15.16 9.23 15.06 17.84 13.58 13.58 8.13 64.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.41 0.40 0.41 0.00 0.37 -22.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 28/02/08 30/11/07 30/08/07 28/05/07 28/02/07 - 30/11/06 -
Price 0.48 0.51 0.68 0.67 0.71 0.00 0.72 -
P/RPS 0.11 0.20 0.08 0.10 0.15 0.00 0.28 -52.58%
P/EPS 6.33 9.21 6.36 5.36 7.37 0.00 14.29 -47.81%
EY 15.79 10.86 15.72 18.64 13.58 0.00 7.00 91.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.39 0.38 0.41 0.00 0.43 -33.09%

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