[EG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 136.06%
YoY- 1285.56%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 190,877 636,075 487,660 356,435 193,690 993,376 759,987 -60.15%
PBT 5,338 23,629 19,538 18,045 7,759 6,116 3,670 28.34%
Tax -300 2,726 -351 -200 -200 -3,832 -350 -9.75%
NP 5,038 26,355 19,187 17,845 7,559 2,284 3,320 32.01%
-
NP to SH 5,039 26,479 19,188 17,846 7,560 2,030 3,058 39.46%
-
Tax Rate 5.62% -11.54% 1.80% 1.11% 2.58% 62.66% 9.54% -
Total Cost 185,839 609,720 468,473 338,590 186,131 991,092 756,667 -60.74%
-
Net Worth 155,932 126,333 131,660 129,448 125,875 122,966 123,669 16.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 155,932 126,333 131,660 129,448 125,875 122,966 123,669 16.69%
NOSH 76,814 74,753 74,807 74,825 74,925 74,979 74,950 1.64%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.64% 4.14% 3.93% 5.01% 3.90% 0.23% 0.44% -
ROE 3.23% 20.96% 14.57% 13.79% 6.01% 1.65% 2.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 248.49 850.90 651.89 476.35 258.51 1,324.86 1,013.98 -60.80%
EPS 6.56 35.39 25.64 23.85 10.09 2.71 4.08 37.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.69 1.76 1.73 1.68 1.64 1.65 14.80%
Adjusted Per Share Value based on latest NOSH - 74,861
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.82 136.02 104.28 76.22 41.42 212.43 162.52 -60.15%
EPS 1.08 5.66 4.10 3.82 1.62 0.43 0.65 40.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 0.2702 0.2815 0.2768 0.2692 0.263 0.2645 16.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.61 0.65 0.795 0.645 0.70 0.88 0.43 -
P/RPS 0.25 0.08 0.12 0.14 0.27 0.07 0.04 238.92%
P/EPS 9.30 1.84 3.10 2.70 6.94 32.50 10.54 -7.99%
EY 10.75 54.50 32.26 36.98 14.41 3.08 9.49 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.45 0.37 0.42 0.54 0.26 10.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 26/02/15 28/11/14 29/08/14 29/05/14 -
Price 0.815 0.535 0.76 0.70 0.56 0.725 0.575 -
P/RPS 0.33 0.06 0.12 0.15 0.22 0.05 0.06 211.26%
P/EPS 12.42 1.51 2.96 2.94 5.55 26.78 14.09 -8.05%
EY 8.05 66.21 33.75 34.07 18.02 3.73 7.10 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.43 0.40 0.33 0.44 0.35 9.30%

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