[EG] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -29.75%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 501,698 501,698 526,592 448,383 411,978 424,978 406,004 18.41%
PBT 10,792 10,792 11,616 8,297 8,457 9,024 8,652 19.30%
Tax -824 -824 -1,188 -2,597 -344 -352 -632 23.59%
NP 9,968 9,968 10,428 5,700 8,113 8,672 8,020 18.96%
-
NP to SH 9,968 9,968 10,428 5,700 8,113 8,672 8,020 18.96%
-
Tax Rate 7.64% 7.64% 10.23% 31.30% 4.07% 3.90% 7.30% -
Total Cost 491,730 491,730 516,164 442,683 403,865 416,306 397,984 18.40%
-
Net Worth 89,443 0 87,417 83,694 86,420 85,099 71,715 19.29%
Dividend
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 89,443 0 87,417 83,694 86,420 85,099 71,715 19.29%
NOSH 51,701 51,701 51,726 51,033 50,835 50,654 50,503 1.89%
Ratio Analysis
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.99% 1.99% 1.98% 1.27% 1.97% 2.04% 1.98% -
ROE 11.14% 0.00% 11.93% 6.81% 9.39% 10.19% 11.18% -
Per Share
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 970.38 970.38 1,018.04 878.61 810.42 838.98 803.91 16.21%
EPS 19.28 19.28 20.16 11.17 15.96 17.12 15.88 16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 0.00 1.69 1.64 1.70 1.68 1.42 17.08%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.28 107.28 112.61 95.88 88.10 90.88 86.82 18.41%
EPS 2.13 2.13 2.23 1.22 1.73 1.85 1.72 18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.00 0.1869 0.179 0.1848 0.182 0.1534 19.28%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.71 0.71 0.62 0.74 0.93 0.60 0.66 -
P/RPS 0.07 0.07 0.06 0.08 0.11 0.07 0.08 -10.11%
P/EPS 3.68 3.68 3.08 6.63 5.83 3.50 4.16 -9.32%
EY 27.15 27.15 32.52 15.09 17.16 28.53 24.06 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.37 0.45 0.55 0.36 0.46 -8.78%
Price Multiplier on Announcement Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/02/07 - 30/11/06 30/08/06 31/05/06 27/02/06 30/11/05 -
Price 0.71 0.00 0.72 0.68 0.71 0.88 0.63 -
P/RPS 0.07 0.00 0.07 0.08 0.09 0.10 0.08 -10.11%
P/EPS 3.68 0.00 3.57 6.09 4.45 5.14 3.97 -5.87%
EY 27.15 0.00 28.00 16.43 22.48 19.45 25.21 6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.43 0.41 0.42 0.52 0.44 -5.48%

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