[EIG] YoY Quarter Result on 30-Jun-2005 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Revenue 47,057 37,870 27,433 0 19,254 17,273 13,961 26.47%
PBT 3,568 2,852 2,732 0 2,230 3,013 2,677 5.71%
Tax -632 -644 -691 0 -707 -1,089 -983 -8.18%
NP 2,936 2,208 2,041 0 1,523 1,924 1,694 11.21%
-
NP to SH 2,936 2,208 2,041 0 1,523 1,924 1,694 11.21%
-
Tax Rate 17.71% 22.58% 25.29% - 31.70% 36.14% 36.72% -
Total Cost 44,121 35,662 25,392 0 17,731 15,349 12,267 28.07%
-
Net Worth 126,962 106,760 99,648 0 91,140 76,737 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 126,962 106,760 99,648 0 91,140 76,737 0 -
NOSH 132,252 121,318 120,058 119,921 119,921 111,213 96,799 6.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 6.24% 5.83% 7.44% 0.00% 7.91% 11.14% 12.13% -
ROE 2.31% 2.07% 2.05% 0.00% 1.67% 2.51% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 35.58 31.22 22.85 0.00 16.06 15.53 14.42 19.07%
EPS 2.22 1.82 1.70 0.00 1.27 1.73 1.75 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.88 0.83 0.00 0.76 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
RPS 19.84 15.97 11.57 0.00 8.12 7.28 5.89 26.46%
EPS 1.24 0.93 0.86 0.00 0.64 0.81 0.71 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.4501 0.4201 0.00 0.3842 0.3235 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 29/04/05 30/04/04 - -
Price 0.69 0.87 0.83 0.88 1.03 1.28 0.00 -
P/RPS 1.94 2.79 3.63 0.00 6.42 8.24 0.00 -
P/EPS 31.08 47.80 48.82 0.00 81.10 73.99 0.00 -
EY 3.22 2.09 2.05 0.00 1.23 1.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.99 1.00 0.00 1.36 1.86 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/04/05 30/04/04 30/04/03 CAGR
Date 19/08/08 21/08/07 21/08/06 - 26/05/05 14/06/04 - -
Price 0.80 0.76 0.83 0.00 0.96 1.23 0.00 -
P/RPS 2.25 2.43 3.63 0.00 5.98 7.92 0.00 -
P/EPS 36.04 41.76 48.82 0.00 75.59 71.10 0.00 -
EY 2.78 2.39 2.05 0.00 1.32 1.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 1.00 0.00 1.26 1.78 0.00 -

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