[EIG] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 4.62%
YoY- 18.49%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 133,666 172,049 174,096 176,339 135,097 53,285 43,557 20.53%
PBT -41,445 -696 12,973 21,891 18,221 7,524 8,346 -
Tax 316 -3,516 -4,239 -5,390 -4,295 -2,050 -2,281 -
NP -41,129 -4,212 8,734 16,501 13,926 5,474 6,065 -
-
NP to SH -40,136 -4,849 8,734 16,501 13,926 5,474 6,065 -
-
Tax Rate - - 32.68% 24.62% 23.57% 27.25% 27.33% -
Total Cost 174,795 176,261 165,362 159,838 121,171 47,811 37,492 29.23%
-
Net Worth 80,502 124,040 131,538 126,962 106,760 99,648 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 3,958 3,302 6,002 - 5,392 -
Div Payout % - - 45.32% 20.02% 43.10% - 88.92% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 80,502 124,040 131,538 126,962 106,760 99,648 0 -
NOSH 131,971 131,958 131,538 132,252 121,318 120,058 119,921 1.60%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -30.77% -2.45% 5.02% 9.36% 10.31% 10.27% 13.92% -
ROE -49.86% -3.91% 6.64% 13.00% 13.04% 5.49% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 101.28 130.38 132.35 133.34 111.36 44.38 36.32 18.63%
EPS -30.41 -3.67 6.64 12.48 11.48 4.56 5.06 -
DPS 0.00 0.00 3.00 2.50 5.00 0.00 4.50 -
NAPS 0.61 0.94 1.00 0.96 0.88 0.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 132,252
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.35 72.54 73.40 74.34 56.96 22.46 18.36 20.54%
EPS -16.92 -2.04 3.68 6.96 5.87 2.31 2.56 -
DPS 0.00 0.00 1.67 1.39 2.53 0.00 2.27 -
NAPS 0.3394 0.523 0.5546 0.5353 0.4501 0.4201 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.45 0.69 0.57 0.69 0.87 0.83 0.88 -
P/RPS 0.44 0.53 0.43 0.52 0.78 1.87 2.42 -24.72%
P/EPS -1.48 -18.78 8.58 5.53 7.58 18.20 17.40 -
EY -67.58 -5.33 11.65 18.08 13.19 5.49 5.75 -
DY 0.00 0.00 5.26 3.62 5.75 0.00 5.11 -
P/NAPS 0.74 0.73 0.57 0.72 0.99 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 25/08/10 26/08/09 19/08/08 21/08/07 21/08/06 - -
Price 0.50 0.56 0.70 0.80 0.76 0.83 0.00 -
P/RPS 0.49 0.43 0.53 0.60 0.68 1.87 0.00 -
P/EPS -1.64 -15.24 10.54 6.41 6.62 18.20 0.00 -
EY -60.83 -6.56 9.49 15.60 15.10 5.49 0.00 -
DY 0.00 0.00 4.29 3.13 6.58 0.00 0.00 -
P/NAPS 0.82 0.60 0.70 0.83 0.86 1.00 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