[EG] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
09-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -42.49%
YoY- -38.98%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 370,988 418,940 440,088 437,646 402,730 381,243 396,285 -4.30%
PBT 9,514 9,779 9,338 9,035 14,783 14,231 14,866 -25.75%
Tax -1,237 -1,188 -1,203 -1,078 -947 -992 -1,067 10.36%
NP 8,277 8,591 8,135 7,957 13,836 13,239 13,799 -28.89%
-
NP to SH 8,277 8,591 8,135 7,957 13,836 13,239 13,799 -28.89%
-
Tax Rate 13.00% 12.15% 12.88% 11.93% 6.41% 6.97% 7.18% -
Total Cost 362,711 410,349 431,953 429,689 388,894 368,004 382,486 -3.48%
-
Net Worth 86,433 85,132 71,715 49,950 46,454 43,999 42,546 60.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 86,433 85,132 71,715 49,950 46,454 43,999 42,546 60.47%
NOSH 50,843 50,673 50,503 49,950 49,951 50,000 50,054 1.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.23% 2.05% 1.85% 1.82% 3.44% 3.47% 3.48% -
ROE 9.58% 10.09% 11.34% 15.93% 29.78% 30.09% 32.43% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 729.67 826.74 871.40 876.16 806.24 762.49 791.70 -5.29%
EPS 16.28 16.95 16.11 15.93 27.70 26.48 27.57 -29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.42 1.00 0.93 0.88 0.85 58.80%
Adjusted Per Share Value based on latest NOSH - 49,950
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 79.30 89.55 94.08 93.55 86.09 81.50 84.71 -4.30%
EPS 1.77 1.84 1.74 1.70 2.96 2.83 2.95 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.182 0.1533 0.1068 0.0993 0.0941 0.0909 60.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.93 0.60 0.66 0.86 1.76 2.04 1.73 -
P/RPS 0.13 0.07 0.08 0.10 0.22 0.27 0.22 -29.60%
P/EPS 5.71 3.54 4.10 5.40 6.35 7.70 6.28 -6.15%
EY 17.50 28.26 24.41 18.52 15.74 12.98 15.94 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.36 0.46 0.86 1.89 2.32 2.04 -58.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 30/11/05 09/09/05 26/05/05 28/02/05 30/11/04 -
Price 0.71 0.88 0.63 0.75 0.82 1.96 2.23 -
P/RPS 0.10 0.11 0.07 0.09 0.10 0.26 0.28 -49.69%
P/EPS 4.36 5.19 3.91 4.71 2.96 7.40 8.09 -33.79%
EY 22.93 19.27 25.57 21.24 33.78 13.51 12.36 51.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.44 0.75 0.88 2.23 2.62 -70.52%

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