[EG] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 223.12%
YoY- 427.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,207 128,719 95,264 88,833 81,430 102,745 70,294 72.92%
PBT 1,304 611 -841 3,312 1,025 -1,459 -2,732 -
Tax -97 -64 35 0 0 -46 3,188 -
NP 1,207 547 -806 3,312 1,025 -1,505 456 91.01%
-
NP to SH 1,245 619 -806 3,312 1,025 -1,505 456 94.98%
-
Tax Rate 7.44% 10.47% - 0.00% 0.00% - - -
Total Cost 159,000 128,172 96,070 85,521 80,405 104,250 69,838 72.80%
-
Net Worth 102,286 101,103 99,939 100,755 97,840 97,230 51,507 57.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,286 101,103 99,939 100,755 97,840 97,230 51,507 57.79%
NOSH 51,659 51,583 51,515 51,669 51,767 51,718 51,507 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.75% 0.42% -0.85% 3.73% 1.26% -1.46% 0.65% -
ROE 1.22% 0.61% -0.81% 3.29% 1.05% -1.55% 0.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 310.12 249.54 184.92 171.93 157.30 198.66 136.47 72.58%
EPS 2.41 1.20 -1.56 6.41 1.98 -2.91 0.88 95.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.96 1.94 1.95 1.89 1.88 1.00 57.48%
Adjusted Per Share Value based on latest NOSH - 51,669
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.25 27.52 20.36 18.99 17.41 21.96 15.03 72.90%
EPS 0.27 0.13 -0.17 0.71 0.22 -0.32 0.10 93.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2187 0.2161 0.2136 0.2154 0.2092 0.2078 0.1101 57.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.40 0.29 0.14 0.14 0.26 0.44 -
P/RPS 0.14 0.16 0.16 0.08 0.09 0.13 0.32 -42.28%
P/EPS 17.84 33.33 -18.54 2.18 7.07 -8.93 49.70 -49.39%
EY 5.60 3.00 -5.40 45.79 14.14 -11.19 2.01 97.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.15 0.07 0.07 0.14 0.44 -36.92%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 30/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.41 0.43 0.38 0.27 0.20 0.37 0.34 -
P/RPS 0.13 0.17 0.21 0.16 0.13 0.19 0.25 -35.25%
P/EPS 17.01 35.83 -24.29 4.21 10.10 -12.71 38.41 -41.81%
EY 5.88 2.79 -4.12 23.74 9.90 -7.86 2.60 72.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.20 0.14 0.11 0.20 0.34 -27.41%

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