[EG] QoQ Cumulative Quarter Result on 30-Dec-2006 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Dec-2006 [#2]
Profit Trend
QoQ- 91.18%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 458,816 343,288 250,849 250,849 131,648 448,383 308,984 37.22%
PBT 7,495 6,897 5,396 5,396 2,904 8,297 6,343 14.29%
Tax -1,967 -440 -412 -412 -297 -2,597 -258 408.31%
NP 5,528 6,457 4,984 4,984 2,607 5,700 6,085 -7.39%
-
NP to SH 5,528 6,457 4,984 4,984 2,607 5,700 6,085 -7.39%
-
Tax Rate 26.24% 6.38% 7.64% 7.64% 10.23% 31.30% 4.07% -
Total Cost 453,288 336,831 245,865 245,865 129,041 442,683 302,899 38.08%
-
Net Worth 89,967 90,987 89,443 0 87,417 83,694 86,420 3.27%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 89,967 90,987 89,443 0 87,417 83,694 86,420 3.27%
NOSH 51,705 51,697 51,701 51,701 51,726 51,033 50,835 1.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.20% 1.88% 1.99% 1.99% 1.98% 1.27% 1.97% -
ROE 6.14% 7.10% 5.57% 0.00% 2.98% 6.81% 7.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 887.36 664.03 485.19 485.19 254.51 878.61 607.81 35.37%
EPS 10.70 12.49 9.64 9.64 5.04 11.17 11.97 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.76 1.73 0.00 1.69 1.64 1.70 1.87%
Adjusted Per Share Value based on latest NOSH - 51,673
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 98.11 73.41 53.64 53.64 28.15 95.88 66.07 37.22%
EPS 1.18 1.38 1.07 1.07 0.56 1.22 1.30 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.1946 0.1913 0.00 0.1869 0.179 0.1848 3.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.71 0.70 0.71 0.71 0.62 0.74 0.93 -
P/RPS 0.08 0.11 0.15 0.15 0.24 0.08 0.15 -39.53%
P/EPS 6.64 5.60 7.37 7.37 12.30 6.63 7.77 -11.82%
EY 15.06 17.84 13.58 13.58 8.13 15.09 12.87 13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.41 0.00 0.37 0.45 0.55 -20.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/08/07 28/05/07 28/02/07 - 30/11/06 30/08/06 31/05/06 -
Price 0.68 0.67 0.71 0.00 0.72 0.68 0.71 -
P/RPS 0.08 0.10 0.15 0.00 0.28 0.08 0.12 -27.71%
P/EPS 6.36 5.36 7.37 0.00 14.29 6.09 5.93 5.76%
EY 15.72 18.64 13.58 0.00 7.00 16.43 16.86 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.00 0.43 0.41 0.42 -5.75%

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