[EG] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 1.31%
YoY- 5.71%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 406,004 437,646 500,856 462,390 396,236 442,264 553,568 -18.65%
PBT 8,652 9,043 7,829 7,536 7,440 14,069 6,866 16.64%
Tax -632 -1,078 -132 -132 -132 -1,030 -242 89.53%
NP 8,020 7,965 7,697 7,404 7,308 13,039 6,624 13.58%
-
NP to SH 8,020 7,965 7,697 7,404 7,308 13,039 6,624 13.58%
-
Tax Rate 7.30% 11.92% 1.69% 1.75% 1.77% 7.32% 3.52% -
Total Cost 397,984 429,681 493,158 454,986 388,928 429,225 546,944 -19.08%
-
Net Worth 71,715 80,010 46,524 44,023 42,546 39,870 32,793 68.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 71,715 80,010 46,524 44,023 42,546 39,870 32,793 68.40%
NOSH 50,503 50,006 50,025 50,027 50,054 49,222 48,945 2.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.98% 1.82% 1.54% 1.60% 1.84% 2.95% 1.20% -
ROE 11.18% 9.95% 16.54% 16.82% 17.18% 32.70% 20.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 803.91 875.18 1,001.19 924.28 791.60 898.50 1,130.98 -20.33%
EPS 15.88 15.93 15.39 14.80 14.60 26.49 13.53 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.60 0.93 0.88 0.85 0.81 0.67 64.92%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.79 93.55 107.07 98.84 84.70 94.54 118.33 -18.65%
EPS 1.71 1.70 1.65 1.58 1.56 2.79 1.42 13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.171 0.0995 0.0941 0.0909 0.0852 0.0701 68.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.86 1.76 2.04 1.73 1.65 2.74 -
P/RPS 0.08 0.10 0.18 0.22 0.22 0.18 0.24 -51.89%
P/EPS 4.16 5.40 11.44 13.78 11.85 6.23 20.25 -65.15%
EY 24.06 18.52 8.74 7.25 8.44 16.05 4.94 187.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 1.89 2.32 2.04 2.04 4.09 -76.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 09/09/05 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.63 0.75 0.82 1.96 2.23 1.88 1.87 -
P/RPS 0.08 0.09 0.08 0.21 0.28 0.21 0.17 -39.47%
P/EPS 3.97 4.71 5.33 13.24 15.27 7.10 13.82 -56.43%
EY 25.21 21.24 18.76 7.55 6.55 14.09 7.24 129.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.88 2.23 2.62 2.32 2.79 -70.77%

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