[EG] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ-0.0%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Revenue 531,752 458,816 457,717 501,698 501,698 526,592 448,383 14.59%
PBT 11,652 7,495 9,196 10,792 10,792 11,616 8,297 31.15%
Tax -204 -1,967 -586 -824 -824 -1,188 -2,597 -86.89%
NP 11,448 5,528 8,609 9,968 9,968 10,428 5,700 74.53%
-
NP to SH 11,448 5,528 8,609 9,968 9,968 10,428 5,700 74.53%
-
Tax Rate 1.75% 26.24% 6.37% 7.64% 7.64% 10.23% 31.30% -
Total Cost 520,304 453,288 449,108 491,730 491,730 516,164 442,683 13.77%
-
Net Worth 92,989 89,967 90,987 89,443 0 87,417 83,694 8.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Net Worth 92,989 89,967 90,987 89,443 0 87,417 83,694 8.77%
NOSH 51,660 51,705 51,697 51,701 51,701 51,726 51,033 0.98%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.15% 1.20% 1.88% 1.99% 1.99% 1.98% 1.27% -
ROE 12.31% 6.14% 9.46% 11.14% 0.00% 11.93% 6.81% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
RPS 1,029.32 887.36 885.38 970.38 970.38 1,018.04 878.61 13.47%
EPS 22.16 10.70 16.65 19.28 19.28 20.16 11.17 72.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.74 1.76 1.73 0.00 1.69 1.64 7.71%
Adjusted Per Share Value based on latest NOSH - 51,673
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
RPS 113.67 98.08 97.84 107.25 107.25 112.57 95.85 14.58%
EPS 2.45 1.18 1.84 2.13 2.13 2.23 1.22 74.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1988 0.1923 0.1945 0.1912 0.00 0.1869 0.1789 8.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 -
Price 0.60 0.71 0.70 0.71 0.71 0.62 0.74 -
P/RPS 0.06 0.08 0.08 0.07 0.07 0.06 0.08 -20.52%
P/EPS 2.71 6.64 4.20 3.68 3.68 3.08 6.63 -51.05%
EY 36.93 15.06 23.79 27.15 27.15 32.52 15.09 104.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.40 0.41 0.00 0.37 0.45 -21.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Date 30/11/07 30/08/07 28/05/07 28/02/07 - 30/11/06 30/08/06 -
Price 0.51 0.68 0.67 0.71 0.00 0.72 0.68 -
P/RPS 0.05 0.08 0.08 0.07 0.00 0.07 0.08 -31.29%
P/EPS 2.30 6.36 4.02 3.68 0.00 3.57 6.09 -54.05%
EY 43.45 15.72 24.86 27.15 0.00 28.00 16.43 117.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.38 0.41 0.00 0.43 0.41 -26.25%

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