[EG] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 153.42%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 233,389 250,612 262,044 247,331 193,119 208,596 205,744 8.79%
PBT 2,446 1,964 836 870 40 2,483 606 154.15%
Tax -3,482 -200 -50 -100 -1,830 -450 -30 2300.23%
NP -1,036 1,764 786 770 -1,790 2,033 576 -
-
NP to SH -1,028 1,770 508 780 -1,460 2,077 592 -
-
Tax Rate 142.35% 10.18% 5.98% 11.49% 4,575.00% 18.12% 4.95% -
Total Cost 234,425 248,848 261,258 246,561 194,909 206,563 205,168 9.32%
-
Net Worth 122,847 123,750 120,276 116,999 114,598 114,309 110,156 7.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,847 123,750 120,276 116,999 114,598 114,309 110,156 7.56%
NOSH 74,906 75,000 74,705 75,000 74,900 74,712 74,936 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.44% 0.70% 0.30% 0.31% -0.93% 0.97% 0.28% -
ROE -0.84% 1.43% 0.42% 0.67% -1.27% 1.82% 0.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 311.57 334.15 350.77 329.77 257.83 279.20 274.56 8.82%
EPS -1.37 2.36 0.68 1.04 -1.95 2.78 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.61 1.56 1.53 1.53 1.47 7.58%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.91 53.59 56.04 52.89 41.30 44.61 44.00 8.79%
EPS -0.22 0.38 0.11 0.17 -0.31 0.44 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2627 0.2646 0.2572 0.2502 0.2451 0.2444 0.2356 7.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.88 0.43 0.35 0.355 0.28 0.22 0.25 -
P/RPS 0.28 0.13 0.10 0.11 0.11 0.08 0.09 113.55%
P/EPS -64.12 18.22 51.47 34.13 -14.36 7.91 31.65 -
EY -1.56 5.49 1.94 2.93 -6.96 12.64 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.26 0.22 0.23 0.18 0.14 0.17 116.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.725 0.575 0.405 0.345 0.31 0.25 0.20 -
P/RPS 0.23 0.17 0.12 0.10 0.12 0.09 0.07 121.49%
P/EPS -52.83 24.36 59.56 33.17 -15.90 8.99 25.32 -
EY -1.89 4.10 1.68 3.01 -6.29 11.12 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.25 0.22 0.20 0.16 0.14 115.01%

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