[EIG] YoY Quarter Result on 30-Sep-2008 [#2]

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -15.12%
YoY- -22.32%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 32,185 38,841 43,078 44,114 36,523 26,180 0 -
PBT 2,596 -18,379 3,118 3,230 4,466 5,894 0 -
Tax -1,349 209 -565 -738 -1,258 -1,307 0 -
NP 1,247 -18,170 2,553 2,492 3,208 4,587 0 -
-
NP to SH 1,260 -17,946 2,569 2,492 3,208 4,587 0 -
-
Tax Rate 51.96% - 18.12% 22.85% 28.17% 22.18% - -
Total Cost 30,938 57,011 40,525 41,622 33,315 21,593 0 -
-
Net Worth 80,905 105,564 134,439 130,533 116,174 100,865 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 80,905 105,564 134,439 130,533 116,174 100,865 0 -
NOSH 132,631 131,955 133,108 131,851 132,016 120,078 120,000 1.68%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.87% -46.78% 5.93% 5.65% 8.78% 17.52% 0.00% -
ROE 1.56% -17.00% 1.91% 1.91% 2.76% 4.55% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.27 29.43 32.36 33.46 27.67 21.80 0.00 -
EPS 0.95 -13.60 1.93 1.89 2.43 3.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.80 1.01 0.99 0.88 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,851
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.57 16.38 18.16 18.60 15.40 11.04 0.00 -
EPS 0.53 -7.57 1.08 1.05 1.35 1.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.4451 0.5668 0.5503 0.4898 0.4252 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.49 0.58 0.62 0.74 0.84 0.75 0.79 -
P/RPS 2.02 1.97 1.92 2.21 3.04 3.44 0.00 -
P/EPS 51.58 -4.26 32.12 39.15 34.57 19.63 0.00 -
EY 1.94 -23.45 3.11 2.55 2.89 5.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.61 0.75 0.95 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 25/11/09 19/11/08 21/11/07 21/11/06 - -
Price 0.45 0.55 0.60 0.73 0.75 0.80 0.00 -
P/RPS 1.85 1.87 1.85 2.18 2.71 3.67 0.00 -
P/EPS 47.37 -4.04 31.09 38.62 30.86 20.94 0.00 -
EY 2.11 -24.73 3.22 2.59 3.24 4.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.59 0.74 0.85 0.95 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