[EG] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 777.14%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 92,439 119,201 119,201 131,648 139,399 96,495 110,988 -13.64%
PBT 1,501 2,492 2,492 2,904 1,954 1,831 2,349 -30.18%
Tax -28 -115 -115 -297 -2,339 -82 -18 42.53%
NP 1,473 2,377 2,377 2,607 -385 1,749 2,331 -30.80%
-
NP to SH 1,473 2,377 2,377 2,607 -385 1,749 2,331 -30.80%
-
Tax Rate 1.87% 4.61% 4.61% 10.23% 119.70% 4.48% 0.77% -
Total Cost 90,966 116,824 116,824 129,041 139,784 94,746 108,657 -13.28%
-
Net Worth 90,964 89,395 0 87,417 49,999 86,433 85,132 5.45%
Dividend
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 90,964 89,395 0 87,417 49,999 86,433 85,132 5.45%
NOSH 51,684 51,673 51,673 51,726 49,999 50,843 50,673 1.59%
Ratio Analysis
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.59% 1.99% 1.99% 1.98% -0.28% 1.81% 2.10% -
ROE 1.62% 2.66% 0.00% 2.98% -0.77% 2.02% 2.74% -
Per Share
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 178.85 230.68 230.68 254.51 278.80 189.79 219.02 -15.00%
EPS 2.85 4.60 4.60 5.04 -0.75 3.44 4.60 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 0.00 1.69 1.00 1.70 1.68 3.80%
Adjusted Per Share Value based on latest NOSH - 51,726
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.76 25.48 25.48 28.14 29.80 20.63 23.73 -13.65%
EPS 0.31 0.51 0.51 0.56 -0.08 0.37 0.50 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1911 0.00 0.1869 0.1069 0.1848 0.182 5.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.71 0.71 0.62 0.74 0.93 0.60 -
P/RPS 0.39 0.31 0.31 0.24 0.27 0.49 0.27 34.31%
P/EPS 24.56 15.43 15.43 12.30 -96.10 27.03 13.04 66.17%
EY 4.07 6.48 6.48 8.13 -1.04 3.70 7.67 -39.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.00 0.37 0.74 0.55 0.36 8.81%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/05/07 28/02/07 - 30/11/06 30/08/06 31/05/06 27/02/06 -
Price 0.67 0.71 0.00 0.72 0.68 0.71 0.88 -
P/RPS 0.37 0.31 0.00 0.28 0.24 0.37 0.40 -6.06%
P/EPS 23.51 15.43 0.00 14.29 -88.31 20.64 19.13 17.98%
EY 4.25 6.48 0.00 7.00 -1.13 4.85 5.23 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.00 0.43 0.68 0.42 0.52 -22.24%

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