[EG] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 133.86%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 193,119 208,596 205,744 192,789 180,014 305,700 141,967 22.79%
PBT 40 2,483 606 621 1,083 1,365 430 -79.49%
Tax -1,830 -450 -30 -20 -2,351 261 -100 595.67%
NP -1,790 2,033 576 601 -1,268 1,626 330 -
-
NP to SH -1,460 2,077 592 618 -1,825 1,586 324 -
-
Tax Rate 4,575.00% 18.12% 4.95% 3.22% 217.08% -19.12% 23.26% -
Total Cost 194,909 206,563 205,168 192,188 181,282 304,074 141,637 23.74%
-
Net Worth 114,598 114,309 110,156 110,787 108,703 107,438 109,255 3.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 114,598 114,309 110,156 110,787 108,703 107,438 109,255 3.23%
NOSH 74,900 74,712 74,936 75,365 74,968 73,087 75,348 -0.39%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.93% 0.97% 0.28% 0.31% -0.70% 0.53% 0.23% -
ROE -1.27% 1.82% 0.54% 0.56% -1.68% 1.48% 0.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 257.83 279.20 274.56 255.80 240.12 418.27 188.41 23.28%
EPS -1.95 2.78 0.79 0.82 -2.44 2.17 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.47 1.47 1.45 1.47 1.45 3.64%
Adjusted Per Share Value based on latest NOSH - 75,365
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 41.28 44.59 43.98 41.21 38.48 65.35 30.35 22.78%
EPS -0.31 0.44 0.13 0.13 -0.39 0.34 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.245 0.2444 0.2355 0.2368 0.2324 0.2297 0.2336 3.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.28 0.22 0.25 0.27 0.28 0.29 0.35 -
P/RPS 0.11 0.08 0.09 0.11 0.12 0.07 0.19 -30.55%
P/EPS -14.36 7.91 31.65 32.93 -11.50 13.36 81.40 -
EY -6.96 12.64 3.16 3.04 -8.69 7.48 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.17 0.18 0.19 0.20 0.24 -17.46%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.31 0.25 0.20 0.23 0.29 0.28 0.31 -
P/RPS 0.12 0.09 0.07 0.09 0.12 0.07 0.16 -17.46%
P/EPS -15.90 8.99 25.32 28.05 -11.91 12.90 72.09 -
EY -6.29 11.12 3.95 3.57 -8.39 7.75 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.16 0.14 0.16 0.20 0.19 0.21 -3.20%

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