[EG] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.57%
YoY- 488.33%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 739,948 591,022 565,166 577,852 514,876 368,248 363,978 60.40%
PBT 2,548 1,931 5,437 3,830 2,444 2,037 3,837 -23.86%
Tax -128 412 -336 -324 -256 -11 -61 63.82%
NP 2,420 2,343 5,101 3,506 2,188 2,026 3,776 -25.64%
-
NP to SH 2,592 2,661 5,225 3,728 2,476 2,026 3,776 -22.16%
-
Tax Rate 5.02% -21.34% 6.18% 8.46% 10.47% 0.54% 1.59% -
Total Cost 737,528 588,679 560,065 574,346 512,688 366,222 360,202 61.17%
-
Net Worth 103,981 71,324 104,300 102,236 101,103 100,679 100,773 2.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,981 71,324 104,300 102,236 101,103 100,679 100,773 2.10%
NOSH 75,348 52,061 51,633 51,634 51,583 51,630 51,678 28.55%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.33% 0.40% 0.90% 0.61% 0.42% 0.55% 1.04% -
ROE 2.49% 3.73% 5.01% 3.65% 2.45% 2.01% 3.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 982.03 1,135.23 1,094.57 1,119.12 998.14 713.23 704.31 24.78%
EPS 3.44 4.50 10.12 7.22 4.80 3.92 7.31 -39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 2.02 1.98 1.96 1.95 1.95 -20.56%
Adjusted Per Share Value based on latest NOSH - 51,659
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 158.18 126.34 120.81 123.52 110.06 78.72 77.81 60.40%
EPS 0.55 0.57 1.12 0.80 0.53 0.43 0.81 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.1525 0.223 0.2185 0.2161 0.2152 0.2154 2.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.36 0.34 0.37 0.43 0.40 0.29 0.14 -
P/RPS 0.04 0.03 0.03 0.04 0.04 0.04 0.02 58.67%
P/EPS 10.47 6.65 3.66 5.96 8.33 7.39 1.92 209.49%
EY 9.56 15.03 27.35 16.79 12.00 13.53 52.19 -67.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.18 0.22 0.20 0.15 0.07 139.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 25/05/10 19/02/10 30/11/09 28/08/09 28/05/09 -
Price 0.39 0.40 0.40 0.41 0.43 0.38 0.27 -
P/RPS 0.04 0.04 0.04 0.04 0.04 0.05 0.04 0.00%
P/EPS 11.34 7.83 3.95 5.68 8.96 9.68 3.70 110.85%
EY 8.82 12.78 25.30 17.61 11.16 10.33 27.06 -52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.20 0.21 0.22 0.19 0.14 58.67%

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