[EG] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 250.84%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,044 247,331 193,119 208,596 205,744 192,789 180,014 28.35%
PBT 836 870 40 2,483 606 621 1,083 -15.81%
Tax -50 -100 -1,830 -450 -30 -20 -2,351 -92.26%
NP 786 770 -1,790 2,033 576 601 -1,268 -
-
NP to SH 508 780 -1,460 2,077 592 618 -1,825 -
-
Tax Rate 5.98% 11.49% 4,575.00% 18.12% 4.95% 3.22% 217.08% -
Total Cost 261,258 246,561 194,909 206,563 205,168 192,188 181,282 27.50%
-
Net Worth 120,276 116,999 114,598 114,309 110,156 110,787 108,703 6.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,276 116,999 114,598 114,309 110,156 110,787 108,703 6.95%
NOSH 74,705 75,000 74,900 74,712 74,936 75,365 74,968 -0.23%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.30% 0.31% -0.93% 0.97% 0.28% 0.31% -0.70% -
ROE 0.42% 0.67% -1.27% 1.82% 0.54% 0.56% -1.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 350.77 329.77 257.83 279.20 274.56 255.80 240.12 28.65%
EPS 0.68 1.04 -1.95 2.78 0.79 0.82 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.53 1.53 1.47 1.47 1.45 7.20%
Adjusted Per Share Value based on latest NOSH - 74,712
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.02 52.87 41.28 44.59 43.98 41.21 38.48 28.36%
EPS 0.11 0.17 -0.31 0.44 0.13 0.13 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2571 0.2501 0.245 0.2444 0.2355 0.2368 0.2324 6.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.355 0.28 0.22 0.25 0.27 0.28 -
P/RPS 0.10 0.11 0.11 0.08 0.09 0.11 0.12 -11.41%
P/EPS 51.47 34.13 -14.36 7.91 31.65 32.93 -11.50 -
EY 1.94 2.93 -6.96 12.64 3.16 3.04 -8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.18 0.14 0.17 0.18 0.19 10.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.405 0.345 0.31 0.25 0.20 0.23 0.29 -
P/RPS 0.12 0.10 0.12 0.09 0.07 0.09 0.12 0.00%
P/EPS 59.56 33.17 -15.90 8.99 25.32 28.05 -11.91 -
EY 1.68 3.01 -6.29 11.12 3.95 3.57 -8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.16 0.14 0.16 0.20 15.99%

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