[EG] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -215.07%
YoY- -78.92%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 208,596 205,744 192,789 180,014 305,700 141,967 222,546 -4.22%
PBT 2,483 606 621 1,083 1,365 430 810 110.87%
Tax -450 -30 -20 -2,351 261 -100 -109 157.12%
NP 2,033 576 601 -1,268 1,626 330 701 103.23%
-
NP to SH 2,077 592 618 -1,825 1,586 324 746 97.78%
-
Tax Rate 18.12% 4.95% 3.22% 217.08% -19.12% 23.26% 13.46% -
Total Cost 206,563 205,168 192,188 181,282 304,074 141,637 221,845 -4.64%
-
Net Worth 114,309 110,156 110,787 108,703 107,438 109,255 108,170 3.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 114,309 110,156 110,787 108,703 107,438 109,255 108,170 3.74%
NOSH 74,712 74,936 75,365 74,968 73,087 75,348 74,600 0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.97% 0.28% 0.31% -0.70% 0.53% 0.23% 0.31% -
ROE 1.82% 0.54% 0.56% -1.68% 1.48% 0.30% 0.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 279.20 274.56 255.80 240.12 418.27 188.41 298.32 -4.31%
EPS 2.78 0.79 0.82 -2.44 2.17 0.43 1.00 97.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.47 1.45 1.47 1.45 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 74,968
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.59 43.98 41.21 38.48 65.35 30.35 47.57 -4.21%
EPS 0.44 0.13 0.13 -0.39 0.34 0.07 0.16 96.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2355 0.2368 0.2324 0.2297 0.2336 0.2312 3.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.22 0.25 0.27 0.28 0.29 0.35 0.30 -
P/RPS 0.08 0.09 0.11 0.12 0.07 0.19 0.10 -13.81%
P/EPS 7.91 31.65 32.93 -11.50 13.36 81.40 30.00 -58.84%
EY 12.64 3.16 3.04 -8.69 7.48 1.23 3.33 143.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.19 0.20 0.24 0.21 -23.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 28/02/12 30/11/11 -
Price 0.25 0.20 0.23 0.29 0.28 0.31 0.33 -
P/RPS 0.09 0.07 0.09 0.12 0.07 0.16 0.11 -12.51%
P/EPS 8.99 25.32 28.05 -11.91 12.90 72.09 33.00 -57.94%
EY 11.12 3.95 3.57 -8.39 7.75 1.39 3.03 137.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.16 0.20 0.19 0.21 0.23 -21.47%

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