[EG] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -8.53%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,399 96,495 110,988 101,501 62,004 144,447 132,136 3.64%
PBT 1,954 1,831 2,349 2,163 3,171 2,096 1,908 1.60%
Tax -2,339 -82 -18 -158 -979 -33 -33 1626.10%
NP -385 1,749 2,331 2,005 2,192 2,063 1,875 -
-
NP to SH -385 1,749 2,331 2,005 2,192 2,063 1,875 -
-
Tax Rate 119.70% 4.48% 0.77% 7.30% 30.87% 1.57% 1.73% -
Total Cost 139,784 94,746 108,657 99,496 59,812 142,384 130,261 4.82%
-
Net Worth 49,999 86,433 85,132 71,715 49,950 46,454 43,999 8.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 49,999 86,433 85,132 71,715 49,950 46,454 43,999 8.92%
NOSH 49,999 50,843 50,673 50,503 49,950 49,951 50,000 -0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.28% 1.81% 2.10% 1.98% 3.54% 1.43% 1.42% -
ROE -0.77% 2.02% 2.74% 2.80% 4.39% 4.44% 4.26% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 278.80 189.79 219.02 200.98 124.13 289.17 264.27 3.64%
EPS -0.75 3.44 4.60 3.97 4.38 4.13 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.70 1.68 1.42 1.00 0.93 0.88 8.92%
Adjusted Per Share Value based on latest NOSH - 50,503
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.80 20.63 23.73 21.70 13.25 30.88 28.25 3.63%
EPS -0.08 0.37 0.50 0.43 0.47 0.44 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1848 0.182 0.1533 0.1068 0.0993 0.0941 8.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.74 0.93 0.60 0.66 0.86 1.76 2.04 -
P/RPS 0.27 0.49 0.27 0.33 0.69 0.61 0.77 -50.36%
P/EPS -96.10 27.03 13.04 16.62 19.60 42.62 54.40 -
EY -1.04 3.70 7.67 6.02 5.10 2.35 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.36 0.46 0.86 1.89 2.32 -53.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 27/02/06 30/11/05 09/09/05 26/05/05 28/02/05 -
Price 0.68 0.71 0.88 0.63 0.75 0.82 1.96 -
P/RPS 0.24 0.37 0.40 0.31 0.60 0.28 0.74 -52.89%
P/EPS -88.31 20.64 19.13 15.87 17.09 19.85 52.27 -
EY -1.13 4.85 5.23 6.30 5.85 5.04 1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.52 0.44 0.75 0.88 2.23 -54.79%

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