[EG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 102.63%
YoY- 5.71%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 101,501 437,646 375,642 231,195 99,059 442,264 415,176 -60.86%
PBT 2,163 9,043 5,872 3,768 1,860 14,069 5,150 -43.88%
Tax -158 -1,078 -99 -66 -33 -1,030 -182 -8.98%
NP 2,005 7,965 5,773 3,702 1,827 13,039 4,968 -45.35%
-
NP to SH 2,005 7,965 5,773 3,702 1,827 13,039 4,968 -45.35%
-
Tax Rate 7.30% 11.92% 1.69% 1.75% 1.77% 7.32% 3.53% -
Total Cost 99,496 429,681 369,869 227,493 97,232 429,225 410,208 -61.07%
-
Net Worth 71,715 80,010 46,524 44,023 42,546 39,870 32,793 68.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 71,715 80,010 46,524 44,023 42,546 39,870 32,793 68.40%
NOSH 50,503 50,006 50,025 50,027 50,054 49,222 48,945 2.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.98% 1.82% 1.54% 1.60% 1.84% 2.95% 1.20% -
ROE 2.80% 9.95% 12.41% 8.41% 4.29% 32.70% 15.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 200.98 875.18 750.89 462.14 197.90 898.50 848.24 -61.67%
EPS 3.97 15.93 11.54 7.40 3.65 26.49 10.15 -46.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.60 0.93 0.88 0.85 0.81 0.67 64.92%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.70 93.55 80.30 49.42 21.18 94.54 88.75 -60.86%
EPS 0.43 1.70 1.23 0.79 0.39 2.79 1.06 -45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.171 0.0995 0.0941 0.0909 0.0852 0.0701 68.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.86 1.76 2.04 1.73 1.65 2.74 -
P/RPS 0.33 0.10 0.23 0.44 0.87 0.18 0.32 2.07%
P/EPS 16.62 5.40 15.25 27.57 47.40 6.23 27.00 -27.61%
EY 6.02 18.52 6.56 3.63 2.11 16.05 3.70 38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 1.89 2.32 2.04 2.04 4.09 -76.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 09/09/05 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.63 0.75 0.82 1.96 2.23 1.88 1.87 -
P/RPS 0.31 0.09 0.11 0.42 1.13 0.21 0.22 25.66%
P/EPS 15.87 4.71 7.11 26.49 61.10 7.10 18.42 -9.44%
EY 6.30 21.24 14.07 3.78 1.64 14.09 5.43 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.88 2.23 2.62 2.32 2.79 -70.77%

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