[EG] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 31.17%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 141,967 222,546 202,515 223,626 240,797 184,987 167,147 -10.28%
PBT 430 810 -2,249 1,831 1,457 637 -2,147 -
Tax -100 -109 694 0 -53 -32 664 -
NP 330 701 -1,555 1,831 1,404 605 -1,483 -
-
NP to SH 324 746 -1,020 1,898 1,447 648 -1,258 -
-
Tax Rate 23.26% 13.46% - 0.00% 3.64% 5.02% - -
Total Cost 141,637 221,845 204,070 221,795 239,393 184,382 168,630 -10.95%
-
Net Worth 109,255 108,170 72,553 106,528 104,963 103,981 72,892 30.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 109,255 108,170 72,553 106,528 104,963 103,981 72,892 30.87%
NOSH 75,348 74,600 50,384 75,019 74,974 75,348 53,206 26.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.23% 0.31% -0.77% 0.82% 0.58% 0.33% -0.89% -
ROE 0.30% 0.69% -1.41% 1.78% 1.38% 0.62% -1.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 188.41 298.32 401.94 298.09 321.17 245.51 314.15 -28.81%
EPS 0.43 1.00 -1.36 2.53 1.93 0.86 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.45 1.44 1.42 1.40 1.38 1.37 3.84%
Adjusted Per Share Value based on latest NOSH - 75,019
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.36 47.59 43.31 47.82 51.49 39.56 35.74 -10.27%
EPS 0.07 0.16 -0.22 0.41 0.31 0.14 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2313 0.1552 0.2278 0.2245 0.2224 0.1559 30.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.30 0.38 0.38 0.36 0.36 0.34 -
P/RPS 0.19 0.10 0.09 0.13 0.11 0.15 0.11 43.81%
P/EPS 81.40 30.00 -18.77 15.02 18.65 41.86 -14.38 -
EY 1.23 3.33 -5.33 6.66 5.36 2.39 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.26 0.27 0.26 0.26 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 26/08/11 31/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.31 0.33 0.31 0.38 0.385 0.39 0.40 -
P/RPS 0.16 0.11 0.08 0.13 0.12 0.16 0.13 14.80%
P/EPS 72.09 33.00 -15.31 15.02 19.95 45.35 -16.92 -
EY 1.39 3.03 -6.53 6.66 5.01 2.21 -5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.22 0.27 0.28 0.28 0.29 -19.31%

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