[EG] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -46.35%
YoY- -39.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 850,227 849,658 591,022 368,248 363,839 458,816 448,383 11.24%
PBT 3,688 1,562 1,931 2,037 204 7,495 8,297 -12.62%
Tax -2,299 608 412 -11 3,158 -1,967 -2,597 -2.00%
NP 1,389 2,170 2,343 2,026 3,362 5,528 5,700 -20.95%
-
NP to SH 831 2,815 2,661 2,026 3,362 5,528 5,700 -27.43%
-
Tax Rate 62.34% -38.92% -21.34% 0.54% -1,548.04% 26.24% 31.30% -
Total Cost 848,838 847,488 588,679 366,222 360,477 453,288 442,683 11.44%
-
Net Worth 108,860 133,394 71,324 100,679 98,175 89,967 83,694 4.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,860 133,394 71,324 100,679 98,175 89,967 83,694 4.47%
NOSH 75,076 92,634 52,061 51,630 51,671 51,705 51,033 6.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.16% 0.26% 0.40% 0.55% 0.92% 1.20% 1.27% -
ROE 0.76% 2.11% 3.73% 2.01% 3.42% 6.14% 6.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,132.49 917.21 1,135.23 713.23 704.14 887.36 878.61 4.31%
EPS 1.11 3.75 4.50 3.92 6.51 10.70 11.17 -31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.37 1.95 1.90 1.74 1.64 -2.02%
Adjusted Per Share Value based on latest NOSH - 51,515
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 181.75 181.63 126.34 78.72 77.78 98.08 95.85 11.24%
EPS 0.18 0.60 0.57 0.43 0.72 1.18 1.22 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2327 0.2852 0.1525 0.2152 0.2099 0.1923 0.1789 4.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.38 0.34 0.29 0.44 0.71 0.74 -
P/RPS 0.02 0.04 0.03 0.04 0.06 0.08 0.08 -20.61%
P/EPS 25.30 12.50 6.65 7.39 6.76 6.64 6.63 24.98%
EY 3.95 8.00 15.03 13.53 14.79 15.06 15.09 -20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.25 0.15 0.23 0.41 0.45 -13.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.29 0.31 0.40 0.38 0.34 0.68 0.68 -
P/RPS 0.03 0.03 0.04 0.05 0.05 0.08 0.08 -15.06%
P/EPS 26.20 10.20 7.83 9.68 5.23 6.36 6.09 27.50%
EY 3.82 9.80 12.78 10.33 19.14 15.72 16.43 -21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.29 0.19 0.18 0.39 0.41 -11.26%

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