[EG] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 835.41%
YoY- 869.23%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 148,415 131,225 162,745 193,690 233,389 250,612 262,044 -31.61%
PBT 4,091 1,493 10,286 7,759 2,446 1,964 836 189.07%
Tax 3,077 -151 0 -200 -3,482 -200 -50 -
NP 7,168 1,342 10,286 7,559 -1,036 1,764 786 338.27%
-
NP to SH 7,291 1,342 10,286 7,560 -1,028 1,770 508 493.47%
-
Tax Rate -75.21% 10.11% 0.00% 2.58% 142.35% 10.18% 5.98% -
Total Cost 141,247 129,883 152,459 186,131 234,425 248,848 261,258 -33.70%
-
Net Worth 74,766 131,950 129,510 125,875 122,847 123,750 120,276 -27.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 74,766 131,950 129,510 125,875 122,847 123,750 120,276 -27.22%
NOSH 74,766 74,972 74,861 74,925 74,906 75,000 74,705 0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.83% 1.02% 6.32% 3.90% -0.44% 0.70% 0.30% -
ROE 9.75% 1.02% 7.94% 6.01% -0.84% 1.43% 0.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 198.50 175.03 217.39 258.51 311.57 334.15 350.77 -31.65%
EPS 9.74 1.79 13.74 10.09 -1.37 2.36 0.68 492.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.76 1.73 1.68 1.64 1.65 1.61 -27.26%
Adjusted Per Share Value based on latest NOSH - 74,925
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.74 28.06 34.80 41.42 49.91 53.59 56.04 -31.61%
EPS 1.56 0.29 2.20 1.62 -0.22 0.38 0.11 488.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.2822 0.2769 0.2692 0.2627 0.2646 0.2572 -27.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.795 0.645 0.70 0.88 0.43 0.35 -
P/RPS 0.33 0.45 0.30 0.27 0.28 0.13 0.10 122.13%
P/EPS 6.67 44.41 4.69 6.94 -64.12 18.22 51.47 -74.48%
EY 15.00 2.25 21.30 14.41 -1.56 5.49 1.94 292.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.37 0.42 0.54 0.26 0.22 106.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 0.535 0.76 0.70 0.56 0.725 0.575 0.405 -
P/RPS 0.27 0.43 0.32 0.22 0.23 0.17 0.12 71.96%
P/EPS 5.49 42.46 5.09 5.55 -52.83 24.36 59.56 -79.68%
EY 18.23 2.36 19.63 18.02 -1.89 4.10 1.68 392.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.40 0.33 0.44 0.35 0.25 67.33%

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