[EG] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.44%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 501,698 526,592 448,383 411,978 424,978 406,004 437,646 9.52%
PBT 10,792 11,616 8,297 8,457 9,024 8,652 9,043 12.49%
Tax -824 -1,188 -2,597 -344 -352 -632 -1,078 -16.38%
NP 9,968 10,428 5,700 8,113 8,672 8,020 7,965 16.11%
-
NP to SH 9,968 10,428 5,700 8,113 8,672 8,020 7,965 16.11%
-
Tax Rate 7.64% 10.23% 31.30% 4.07% 3.90% 7.30% 11.92% -
Total Cost 491,730 516,164 442,683 403,865 416,306 397,984 429,681 9.40%
-
Net Worth 0 87,417 83,694 86,420 85,099 71,715 80,010 -
Dividend
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 0 87,417 83,694 86,420 85,099 71,715 80,010 -
NOSH 51,701 51,726 51,033 50,835 50,654 50,503 50,006 2.24%
Ratio Analysis
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.99% 1.98% 1.27% 1.97% 2.04% 1.98% 1.82% -
ROE 0.00% 11.93% 6.81% 9.39% 10.19% 11.18% 9.95% -
Per Share
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 970.38 1,018.04 878.61 810.42 838.98 803.91 875.18 7.11%
EPS 19.28 20.16 11.17 15.96 17.12 15.88 15.93 13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.69 1.64 1.70 1.68 1.42 1.60 -
Adjusted Per Share Value based on latest NOSH - 50,843
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.28 112.61 95.88 88.10 90.88 86.82 93.59 9.51%
EPS 2.13 2.23 1.22 1.73 1.85 1.72 1.70 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1869 0.179 0.1848 0.182 0.1534 0.1711 -
Price Multiplier on Financial Quarter End Date
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.71 0.62 0.74 0.93 0.60 0.66 0.86 -
P/RPS 0.07 0.06 0.08 0.11 0.07 0.08 0.10 -21.14%
P/EPS 3.68 3.08 6.63 5.83 3.50 4.16 5.40 -22.54%
EY 27.15 32.52 15.09 17.16 28.53 24.06 18.52 29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.37 0.45 0.55 0.36 0.46 0.54 -
Price Multiplier on Announcement Date
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date - 30/11/06 30/08/06 31/05/06 27/02/06 30/11/05 09/09/05 -
Price 0.00 0.72 0.68 0.71 0.88 0.63 0.75 -
P/RPS 0.00 0.07 0.08 0.09 0.10 0.08 0.09 -
P/EPS 0.00 3.57 6.09 4.45 5.14 3.97 4.71 -
EY 0.00 28.00 16.43 22.48 19.45 25.21 21.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.41 0.42 0.52 0.44 0.47 -

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