[EIG] QoQ TTM Result on 30-Sep-2011 [#2]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 47.85%
YoY- 17.48%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,879 132,340 130,518 127,010 133,666 141,090 153,998 -9.82%
PBT 10,177 5,231 -6,944 -20,470 -41,445 -42,002 -37,735 -
Tax -3,846 -3,682 -2,266 -1,242 316 853 17 -
NP 6,331 1,549 -9,210 -21,712 -41,129 -41,149 -37,718 -
-
NP to SH 6,330 1,751 -8,747 -20,930 -40,136 -40,492 -38,070 -
-
Tax Rate 37.79% 70.39% - - - - - -
Total Cost 125,548 130,791 139,728 148,722 174,795 182,239 191,716 -24.60%
-
Net Worth 110,500 107,120 82,066 80,905 80,502 83,213 95,005 10.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,500 107,120 82,066 80,905 80,502 83,213 95,005 10.60%
NOSH 184,166 178,534 132,365 132,631 131,971 132,084 131,951 24.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.80% 1.17% -7.06% -17.09% -30.77% -29.17% -24.49% -
ROE 5.73% 1.63% -10.66% -25.87% -49.86% -48.66% -40.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.61 74.13 98.60 95.76 101.28 106.82 116.71 -27.81%
EPS 3.44 0.98 -6.61 -15.78 -30.41 -30.66 -28.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.62 0.61 0.61 0.63 0.72 -11.45%
Adjusted Per Share Value based on latest NOSH - 132,631
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.60 55.79 55.03 53.55 56.35 59.48 64.92 -9.82%
EPS 2.67 0.74 -3.69 -8.82 -16.92 -17.07 -16.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4659 0.4516 0.346 0.3411 0.3394 0.3508 0.4005 10.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.38 0.41 0.49 0.45 0.48 0.60 -
P/RPS 0.57 0.51 0.42 0.51 0.44 0.45 0.51 7.70%
P/EPS 11.93 38.75 -6.20 -3.11 -1.48 -1.57 -2.08 -
EY 8.38 2.58 -16.12 -32.21 -67.58 -63.87 -48.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.66 0.80 0.74 0.76 0.83 -12.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 22/05/12 28/02/12 24/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.38 0.44 0.38 0.45 0.50 0.50 0.48 -
P/RPS 0.53 0.59 0.39 0.47 0.49 0.47 0.41 18.68%
P/EPS 11.06 44.86 -5.75 -2.85 -1.64 -1.63 -1.66 -
EY 9.05 2.23 -17.39 -35.07 -60.83 -61.31 -60.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.61 0.74 0.82 0.79 0.67 -4.02%

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