[EG] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -4.06%
YoY- 3207.75%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 440,088 437,646 402,730 381,243 396,285 442,264 501,943 -8.38%
PBT 9,338 9,035 14,783 14,231 14,866 14,069 2,137 167.04%
Tax -1,203 -1,078 -947 -992 -1,067 -1,030 -459 89.98%
NP 8,135 7,957 13,836 13,239 13,799 13,039 1,678 186.17%
-
NP to SH 8,135 7,957 13,836 13,239 13,799 13,039 1,678 186.17%
-
Tax Rate 12.88% 11.93% 6.41% 6.97% 7.18% 7.32% 21.48% -
Total Cost 431,953 429,689 388,894 368,004 382,486 429,225 500,265 -9.31%
-
Net Worth 71,715 49,950 46,454 43,999 42,546 39,862 32,850 68.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 71,715 49,950 46,454 43,999 42,546 39,862 32,850 68.20%
NOSH 50,503 49,950 49,951 50,000 50,054 49,213 49,030 1.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.85% 1.82% 3.44% 3.47% 3.48% 2.95% 0.33% -
ROE 11.34% 15.93% 29.78% 30.09% 32.43% 32.71% 5.11% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 871.40 876.16 806.24 762.49 791.70 898.67 1,023.74 -10.17%
EPS 16.11 15.93 27.70 26.48 27.57 26.49 3.42 180.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 0.93 0.88 0.85 0.81 0.67 64.92%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.11 93.59 86.12 81.53 84.74 94.57 107.34 -8.38%
EPS 1.74 1.70 2.96 2.83 2.95 2.79 0.36 185.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.1068 0.0993 0.0941 0.091 0.0852 0.0702 68.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.86 1.76 2.04 1.73 1.65 2.74 -
P/RPS 0.08 0.10 0.22 0.27 0.22 0.18 0.27 -55.52%
P/EPS 4.10 5.40 6.35 7.70 6.28 6.23 80.06 -86.18%
EY 24.41 18.52 15.74 12.98 15.94 16.06 1.25 623.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.86 1.89 2.32 2.04 2.04 4.09 -76.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 09/09/05 26/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.63 0.75 0.82 1.96 2.23 1.88 1.87 -
P/RPS 0.07 0.09 0.10 0.26 0.28 0.21 0.18 -46.69%
P/EPS 3.91 4.71 2.96 7.40 8.09 7.10 54.64 -82.73%
EY 25.57 21.24 33.78 13.51 12.36 14.09 1.83 479.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.75 0.88 2.23 2.62 2.32 2.79 -70.77%

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