[EG] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -28.28%
YoY- -48.93%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 771,156 850,227 893,617 729,026 890,184 849,658 862,857 -7.19%
PBT 2,484 3,688 3,473 2,480 3,240 1,562 5,081 -37.86%
Tax -80 -2,299 69 -418 -436 608 -114 -20.98%
NP 2,404 1,389 3,542 2,062 2,804 2,170 4,966 -38.26%
-
NP to SH 2,472 831 3,541 2,140 2,984 2,815 5,113 -38.31%
-
Tax Rate 3.22% 62.34% -1.99% 16.85% 13.46% -38.92% 2.24% -
Total Cost 768,752 848,838 890,074 726,964 887,380 847,488 857,890 -7.03%
-
Net Worth 110,787 108,860 109,980 108,496 108,170 133,394 106,361 2.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 110,787 108,860 109,980 108,496 108,170 133,394 106,361 2.74%
NOSH 75,365 75,076 74,816 74,825 74,600 92,634 74,902 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.31% 0.16% 0.40% 0.28% 0.31% 0.26% 0.58% -
ROE 2.23% 0.76% 3.22% 1.97% 2.76% 2.11% 4.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,023.22 1,132.49 1,194.41 974.31 1,193.28 917.21 1,151.98 -7.57%
EPS 3.28 1.11 4.73 2.86 4.00 3.75 6.83 -38.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.47 1.45 1.45 1.44 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 75,348
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 164.85 181.75 191.02 155.84 190.29 181.63 184.45 -7.19%
EPS 0.53 0.18 0.76 0.46 0.64 0.60 1.09 -38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2368 0.2327 0.2351 0.2319 0.2312 0.2852 0.2274 2.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.27 0.28 0.29 0.35 0.30 0.38 0.38 -
P/RPS 0.03 0.02 0.02 0.04 0.03 0.04 0.03 0.00%
P/EPS 8.23 25.30 6.13 12.24 7.50 12.50 5.57 29.63%
EY 12.15 3.95 16.32 8.17 13.33 8.00 17.96 -22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.20 0.24 0.21 0.26 0.27 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.23 0.29 0.28 0.31 0.33 0.31 0.38 -
P/RPS 0.02 0.03 0.02 0.03 0.03 0.03 0.03 -23.62%
P/EPS 7.01 26.20 5.92 10.84 8.25 10.20 5.57 16.51%
EY 14.26 3.82 16.90 9.23 12.12 9.80 17.96 -14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.20 0.19 0.21 0.23 0.22 0.27 -29.38%

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