[EG] QoQ TTM 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- 417.68%
YoY- 66.31%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 473,023 394,246 368,272 343,302 312,683 333,646 363,839 19.06%
PBT 4,386 4,107 2,037 146 -4,200 -4,168 204 668.89%
Tax -126 -29 -11 3,142 3,165 3,163 3,158 -
NP 4,260 4,078 2,026 3,288 -1,035 -1,005 3,362 17.04%
-
NP to SH 4,370 4,150 2,026 3,288 -1,035 -1,005 3,362 19.04%
-
Tax Rate 2.87% 0.71% 0.54% -2,152.05% - - -1,548.04% -
Total Cost 468,763 390,168 366,246 340,014 313,718 334,651 360,477 19.08%
-
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 0.90% 1.03% 0.55% 0.96% -0.33% -0.30% 0.92% -
ROE 4.27% 4.10% 2.03% 3.26% -1.06% -1.03% 6.53% -
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 915.65 764.29 714.88 664.42 604.01 645.12 706.37 18.83%
EPS 8.46 8.05 3.93 6.36 -2.00 -1.94 6.53 18.78%
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 101.15 84.31 78.75 73.41 66.86 71.35 77.80 19.06%
EPS 0.93 0.89 0.43 0.70 -0.22 -0.21 0.72 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2187 0.2162 0.2137 0.2155 0.2092 0.2079 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 0.05 0.05 0.04 0.02 0.02 0.04 0.06 -11.41%
P/EPS 5.08 4.97 7.37 2.20 -7.00 -13.38 6.74 -17.13%
EY 19.67 20.11 13.56 45.45 -14.28 -7.47 14.83 20.65%
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 0.04 0.06 0.05 0.04 0.03 0.06 0.05 -13.78%
P/EPS 4.85 5.34 9.66 4.24 -10.00 -19.04 5.21 -4.64%
EY 20.63 18.71 10.35 23.57 -10.00 -5.25 19.20 4.89%
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