[EG] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -15.4%
YoY- -77.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 800,248 787,143 884,247 820,470 850,227 872,728 790,654 0.80%
PBT 3,750 4,793 3,675 3,499 3,688 356 822 175.32%
Tax -2,330 -2,851 -2,140 -2,210 -2,299 746 485 -
NP 1,420 1,942 1,535 1,289 1,389 1,102 1,307 5.68%
-
NP to SH 1,827 1,462 971 703 831 1,636 1,948 -4.18%
-
Tax Rate 62.13% 59.48% 58.23% 63.16% 62.34% -209.55% -59.00% -
Total Cost 798,828 785,201 882,712 819,181 848,838 871,626 789,347 0.79%
-
Net Worth 114,598 114,309 110,156 110,787 108,703 107,438 109,255 3.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 114,598 114,309 110,156 110,787 108,703 107,438 109,255 3.23%
NOSH 74,900 74,712 74,936 75,365 74,968 73,087 75,348 -0.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.18% 0.25% 0.17% 0.16% 0.16% 0.13% 0.17% -
ROE 1.59% 1.28% 0.88% 0.63% 0.76% 1.52% 1.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,068.41 1,053.57 1,179.99 1,088.65 1,134.12 1,194.09 1,049.32 1.21%
EPS 2.44 1.96 1.30 0.93 1.11 2.24 2.59 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.45 1.47 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 75,365
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 171.13 168.32 189.09 175.45 181.81 186.63 169.08 0.80%
EPS 0.39 0.31 0.21 0.15 0.18 0.35 0.42 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2444 0.2356 0.2369 0.2325 0.2297 0.2336 3.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.28 0.22 0.25 0.27 0.28 0.29 0.35 -
P/RPS 0.03 0.02 0.02 0.02 0.02 0.02 0.03 0.00%
P/EPS 11.48 11.24 19.29 28.95 25.26 12.96 13.54 -10.42%
EY 8.71 8.89 5.18 3.45 3.96 7.72 7.39 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.17 0.18 0.19 0.20 0.24 -17.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.31 0.25 0.20 0.23 0.29 0.28 0.31 -
P/RPS 0.03 0.02 0.02 0.02 0.03 0.02 0.03 0.00%
P/EPS 12.71 12.78 15.43 24.66 26.16 12.51 11.99 3.96%
EY 7.87 7.83 6.48 4.06 3.82 7.99 8.34 -3.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.14 0.16 0.20 0.19 0.21 -3.20%

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