[EIG] YoY TTM Result on 30-Jun-2009 [#1]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -17.94%
YoY- -47.07%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,879 133,666 172,049 174,096 176,339 135,097 53,285 16.28%
PBT 10,177 -41,445 -696 12,973 21,891 18,221 7,524 5.15%
Tax -3,846 316 -3,516 -4,239 -5,390 -4,295 -2,050 11.04%
NP 6,331 -41,129 -4,212 8,734 16,501 13,926 5,474 2.45%
-
NP to SH 6,330 -40,136 -4,849 8,734 16,501 13,926 5,474 2.44%
-
Tax Rate 37.79% - - 32.68% 24.62% 23.57% 27.25% -
Total Cost 125,548 174,795 176,261 165,362 159,838 121,171 47,811 17.44%
-
Net Worth 110,500 80,502 124,040 131,538 126,962 106,760 99,648 1.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 3,958 3,302 6,002 - -
Div Payout % - - - 45.32% 20.02% 43.10% - -
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 110,500 80,502 124,040 131,538 126,962 106,760 99,648 1.73%
NOSH 184,166 131,971 131,958 131,538 132,252 121,318 120,058 7.38%
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 4.80% -30.77% -2.45% 5.02% 9.36% 10.31% 10.27% -
ROE 5.73% -49.86% -3.91% 6.64% 13.00% 13.04% 5.49% -
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 71.61 101.28 130.38 132.35 133.34 111.36 44.38 8.29%
EPS 3.44 -30.41 -3.67 6.64 12.48 11.48 4.56 -4.58%
DPS 0.00 0.00 0.00 3.00 2.50 5.00 0.00 -
NAPS 0.60 0.61 0.94 1.00 0.96 0.88 0.83 -5.25%
Adjusted Per Share Value based on latest NOSH - 131,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.60 56.35 72.54 73.40 74.34 56.96 22.46 16.29%
EPS 2.67 -16.92 -2.04 3.68 6.96 5.87 2.31 2.44%
DPS 0.00 0.00 0.00 1.67 1.39 2.53 0.00 -
NAPS 0.4659 0.3394 0.523 0.5546 0.5353 0.4501 0.4201 1.73%
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 0.41 0.45 0.69 0.57 0.69 0.87 0.83 -
P/RPS 0.57 0.44 0.53 0.43 0.52 0.78 1.87 -17.94%
P/EPS 11.93 -1.48 -18.78 8.58 5.53 7.58 18.20 -6.79%
EY 8.38 -67.58 -5.33 11.65 18.08 13.19 5.49 7.29%
DY 0.00 0.00 0.00 5.26 3.62 5.75 0.00 -
P/NAPS 0.68 0.74 0.73 0.57 0.72 0.99 1.00 -6.21%
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 27/08/12 26/08/11 25/08/10 26/08/09 19/08/08 21/08/07 21/08/06 -
Price 0.38 0.50 0.56 0.70 0.80 0.76 0.83 -
P/RPS 0.53 0.49 0.43 0.53 0.60 0.68 1.87 -18.93%
P/EPS 11.06 -1.64 -15.24 10.54 6.41 6.62 18.20 -7.95%
EY 9.05 -60.83 -6.56 9.49 15.60 15.10 5.49 8.67%
DY 0.00 0.00 0.00 4.29 3.13 6.58 0.00 -
P/NAPS 0.63 0.82 0.60 0.70 0.83 0.86 1.00 -7.40%

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