[EG] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -17.44%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 774,760 993,376 1,013,316 1,018,750 989,324 800,248 809,505 -2.87%
PBT 31,036 6,116 4,893 3,412 3,480 3,750 4,946 239.82%
Tax -800 -3,832 -466 -300 -400 -2,330 -666 12.98%
NP 30,236 2,284 4,426 3,112 3,080 1,420 4,280 267.73%
-
NP to SH 30,240 2,030 4,077 2,576 3,120 1,827 4,382 262.04%
-
Tax Rate 2.58% 62.66% 9.52% 8.79% 11.49% 62.13% 13.47% -
Total Cost 744,524 991,092 1,008,889 1,015,638 986,244 798,828 805,225 -5.08%
-
Net Worth 125,875 122,966 123,669 120,562 116,999 114,524 114,558 6.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,875 122,966 123,669 120,562 116,999 114,524 114,558 6.47%
NOSH 74,925 74,979 74,950 74,883 75,000 74,852 74,874 0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.90% 0.23% 0.44% 0.31% 0.31% 0.18% 0.53% -
ROE 24.02% 1.65% 3.30% 2.14% 2.67% 1.60% 3.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,034.04 1,324.86 1,351.97 1,360.44 1,319.10 1,069.10 1,081.15 -2.92%
EPS 40.36 2.71 5.44 3.44 4.16 2.44 5.85 261.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.65 1.61 1.56 1.53 1.53 6.42%
Adjusted Per Share Value based on latest NOSH - 74,705
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 165.68 212.43 216.69 217.85 211.56 171.13 173.11 -2.87%
EPS 6.47 0.43 0.87 0.55 0.67 0.39 0.94 261.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2692 0.263 0.2645 0.2578 0.2502 0.2449 0.245 6.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.70 0.88 0.43 0.35 0.355 0.28 0.22 -
P/RPS 0.07 0.07 0.03 0.03 0.03 0.03 0.02 130.34%
P/EPS 1.73 32.50 7.90 10.17 8.53 11.47 3.76 -40.37%
EY 57.66 3.08 12.65 9.83 11.72 8.72 26.61 67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.26 0.22 0.23 0.18 0.14 107.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.56 0.725 0.575 0.405 0.345 0.31 0.25 -
P/RPS 0.05 0.05 0.04 0.03 0.03 0.03 0.02 84.09%
P/EPS 1.39 26.78 10.57 11.77 8.29 12.70 4.27 -52.64%
EY 72.07 3.73 9.46 8.49 12.06 7.87 23.41 111.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.35 0.25 0.22 0.20 0.16 61.95%

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