[EG] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 65.48%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 797,066 771,156 850,227 893,617 729,026 890,184 849,658 -4.15%
PBT 2,454 2,484 3,688 3,473 2,480 3,240 1,562 34.95%
Tax -100 -80 -2,299 69 -418 -436 608 -
NP 2,354 2,404 1,389 3,542 2,062 2,804 2,170 5.54%
-
NP to SH 2,420 2,472 831 3,541 2,140 2,984 2,815 -9.54%
-
Tax Rate 4.07% 3.22% 62.34% -1.99% 16.85% 13.46% -38.92% -
Total Cost 794,712 768,752 848,838 890,074 726,964 887,380 847,488 -4.17%
-
Net Worth 110,478 110,787 108,860 109,980 108,496 108,170 133,394 -11.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 110,478 110,787 108,860 109,980 108,496 108,170 133,394 -11.75%
NOSH 75,155 75,365 75,076 74,816 74,825 74,600 92,634 -12.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.30% 0.31% 0.16% 0.40% 0.28% 0.31% 0.26% -
ROE 2.19% 2.23% 0.76% 3.22% 1.97% 2.76% 2.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1,060.56 1,023.22 1,132.49 1,194.41 974.31 1,193.28 917.21 10.11%
EPS 3.22 3.28 1.11 4.73 2.86 4.00 3.75 -9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.47 1.45 1.45 1.44 1.37%
Adjusted Per Share Value based on latest NOSH - 73,087
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 170.39 164.85 181.75 191.02 155.84 190.29 181.63 -4.15%
EPS 0.52 0.53 0.18 0.76 0.46 0.64 0.60 -9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.2368 0.2327 0.2351 0.2319 0.2312 0.2852 -11.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.27 0.28 0.29 0.35 0.30 0.38 -
P/RPS 0.02 0.03 0.02 0.02 0.04 0.03 0.04 -36.87%
P/EPS 7.76 8.23 25.30 6.13 12.24 7.50 12.50 -27.12%
EY 12.88 12.15 3.95 16.32 8.17 13.33 8.00 37.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.19 0.20 0.24 0.21 0.26 -24.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 30/08/12 31/05/12 28/02/12 30/11/11 26/08/11 -
Price 0.20 0.23 0.29 0.28 0.31 0.33 0.31 -
P/RPS 0.02 0.02 0.03 0.02 0.03 0.03 0.03 -23.59%
P/EPS 6.21 7.01 26.20 5.92 10.84 8.25 10.20 -28.05%
EY 16.10 14.26 3.82 16.90 9.23 12.12 9.80 39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.20 0.19 0.21 0.23 0.22 -25.91%

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