[EG] QoQ Cumulative 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- 148.22%
YoY- -30.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 398,533 192,789 850,227 670,213 364,513 222,546 849,658 -39.49%
PBT 1,227 621 3,688 2,605 1,240 810 1,562 -14.80%
Tax -50 -20 -2,299 52 -209 -109 608 -
NP 1,177 601 1,389 2,657 1,031 701 2,170 -33.36%
-
NP to SH 1,210 618 831 2,656 1,070 746 2,815 -42.89%
-
Tax Rate 4.07% 3.22% 62.34% -2.00% 16.85% 13.46% -38.92% -
Total Cost 397,356 192,188 848,838 667,556 363,482 221,845 847,488 -39.50%
-
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 1.10% 0.56% 0.76% 2.41% 0.99% 0.69% 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 530.28 255.80 1,132.49 895.80 487.15 298.32 917.21 -30.48%
EPS 1.61 0.82 1.11 3.55 1.43 1.00 3.75 -42.94%
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 85.19 41.21 181.75 143.27 77.92 47.57 181.63 -39.49%
EPS 0.26 0.13 0.18 0.57 0.23 0.16 0.60 -42.59%
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 0.05 0.11 0.02 0.03 0.07 0.10 0.04 15.96%
P/EPS 15.53 32.93 25.30 8.17 24.48 30.00 12.50 15.49%
EY 6.44 3.04 3.95 12.24 4.09 3.33 8.00 -13.40%
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 0.04 0.09 0.03 0.03 0.06 0.11 0.03 21.03%
P/EPS 12.42 28.05 26.20 7.89 21.68 33.00 10.20 13.96%
EY 8.05 3.57 3.82 12.68 4.61 3.03 9.80 -12.23%
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