[EG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 690.0%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 288,926 128,719 368,248 272,984 184,175 102,745 363,839 -14.21%
PBT 1,915 611 2,037 2,878 -434 -1,459 204 343.18%
Tax -162 -64 -11 -46 -46 -46 3,158 -
NP 1,753 547 2,026 2,832 -480 -1,505 3,362 -35.14%
-
NP to SH 1,864 619 2,026 2,832 -480 -1,505 3,362 -32.43%
-
Tax Rate 8.46% 10.47% 0.54% 1.60% - - -1,548.04% -
Total Cost 287,173 128,172 366,222 270,152 184,655 104,250 360,477 -14.02%
-
Net Worth 102,236 101,103 100,679 100,773 97,548 97,230 98,175 2.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,236 101,103 100,679 100,773 97,548 97,230 98,175 2.73%
NOSH 51,634 51,583 51,630 51,678 51,612 51,718 51,671 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.61% 0.42% 0.55% 1.04% -0.26% -1.46% 0.92% -
ROE 1.82% 0.61% 2.01% 2.81% -0.49% -1.55% 3.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 559.56 249.54 713.23 528.23 356.84 198.66 704.14 -14.16%
EPS 3.61 1.20 3.92 5.48 -0.93 -2.91 6.51 -32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.96 1.95 1.95 1.89 1.88 1.90 2.77%
Adjusted Per Share Value based on latest NOSH - 51,669
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.76 27.52 78.72 58.35 39.37 21.96 77.78 -14.21%
EPS 0.40 0.13 0.43 0.61 -0.10 -0.32 0.72 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.2161 0.2152 0.2154 0.2085 0.2078 0.2099 2.70%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.40 0.29 0.14 0.14 0.26 0.44 -
P/RPS 0.08 0.16 0.04 0.03 0.04 0.13 0.06 21.07%
P/EPS 11.91 33.33 7.39 2.55 -15.05 -8.93 6.76 45.72%
EY 8.40 3.00 13.53 39.14 -6.64 -11.19 14.79 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.15 0.07 0.07 0.14 0.23 -2.91%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 19/02/10 30/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.41 0.43 0.38 0.27 0.20 0.37 0.34 -
P/RPS 0.07 0.17 0.05 0.05 0.06 0.19 0.05 25.06%
P/EPS 11.36 35.83 9.68 4.93 -21.51 -12.71 5.23 67.48%
EY 8.80 2.79 10.33 20.30 -4.65 -7.86 19.14 -40.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.19 0.14 0.11 0.20 0.18 10.79%

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