[EG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 171.65%
YoY- 23.76%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 509,375 247,331 800,248 607,129 398,533 192,789 850,227 -28.86%
PBT 1,706 870 3,750 3,710 1,227 621 3,688 -40.10%
Tax -150 -100 -2,330 -500 -50 -20 -2,299 -83.71%
NP 1,556 770 1,420 3,210 1,177 601 1,389 7.84%
-
NP to SH 1,288 780 1,827 3,287 1,210 618 831 33.82%
-
Tax Rate 8.79% 11.49% 62.13% 13.48% 4.07% 3.22% 62.34% -
Total Cost 507,819 246,561 798,828 603,919 397,356 192,188 848,838 -28.93%
-
Net Worth 120,562 116,999 114,524 114,558 110,478 110,787 108,860 7.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,562 116,999 114,524 114,558 110,478 110,787 108,860 7.02%
NOSH 74,883 75,000 74,852 74,874 75,155 75,365 75,076 -0.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.31% 0.31% 0.18% 0.53% 0.30% 0.31% 0.16% -
ROE 1.07% 0.67% 1.60% 2.87% 1.10% 0.56% 0.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 680.22 329.77 1,069.10 810.86 530.28 255.80 1,132.49 -28.74%
EPS 1.72 1.04 2.44 4.39 1.61 0.82 1.11 33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.53 1.53 1.47 1.47 1.45 7.20%
Adjusted Per Share Value based on latest NOSH - 74,712
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.89 52.87 171.07 129.78 85.19 41.21 181.75 -28.86%
EPS 0.28 0.17 0.39 0.70 0.26 0.13 0.18 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2577 0.2501 0.2448 0.2449 0.2362 0.2368 0.2327 7.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.355 0.28 0.22 0.25 0.27 0.28 -
P/RPS 0.05 0.11 0.03 0.03 0.05 0.11 0.02 83.89%
P/EPS 20.35 34.13 11.47 5.01 15.53 32.93 25.30 -13.47%
EY 4.91 2.93 8.72 19.95 6.44 3.04 3.95 15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.18 0.14 0.17 0.18 0.19 10.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 -
Price 0.405 0.345 0.31 0.25 0.20 0.23 0.29 -
P/RPS 0.06 0.10 0.03 0.03 0.04 0.09 0.03 58.53%
P/EPS 23.55 33.17 12.70 5.69 12.42 28.05 26.20 -6.84%
EY 4.25 3.01 7.87 17.56 8.05 3.57 3.82 7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.20 0.16 0.14 0.16 0.20 15.99%

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