[EG] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.61%
YoY- -35.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 478,530 448,383 370,988 418,940 440,088 437,646 402,730 12.17%
PBT 9,038 8,297 9,514 9,779 9,338 9,035 14,783 -27.94%
Tax -2,736 -2,597 -1,237 -1,188 -1,203 -1,078 -947 102.72%
NP 6,302 5,700 8,277 8,591 8,135 7,957 13,836 -40.77%
-
NP to SH 6,302 5,700 8,277 8,591 8,135 7,957 13,836 -40.77%
-
Tax Rate 30.27% 31.30% 13.00% 12.15% 12.88% 11.93% 6.41% -
Total Cost 472,228 442,683 362,711 410,349 431,953 429,689 388,894 13.80%
-
Net Worth 87,417 49,999 86,433 85,132 71,715 49,950 46,454 52.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 87,417 49,999 86,433 85,132 71,715 49,950 46,454 52.36%
NOSH 51,726 49,999 50,843 50,673 50,503 49,950 49,951 2.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.32% 1.27% 2.23% 2.05% 1.85% 1.82% 3.44% -
ROE 7.21% 11.40% 9.58% 10.09% 11.34% 15.93% 29.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 925.12 896.77 729.67 826.74 871.40 876.16 806.24 9.59%
EPS 12.18 11.40 16.28 16.95 16.11 15.93 27.70 -42.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.00 1.70 1.68 1.42 1.00 0.93 48.86%
Adjusted Per Share Value based on latest NOSH - 50,673
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 102.29 95.85 79.30 89.55 94.08 93.55 86.09 12.16%
EPS 1.35 1.22 1.77 1.84 1.74 1.70 2.96 -40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1069 0.1848 0.182 0.1533 0.1068 0.0993 52.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.74 0.93 0.60 0.66 0.86 1.76 -
P/RPS 0.07 0.08 0.13 0.07 0.08 0.10 0.22 -53.36%
P/EPS 5.09 6.49 5.71 3.54 4.10 5.40 6.35 -13.69%
EY 19.65 15.41 17.50 28.26 24.41 18.52 15.74 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.74 0.55 0.36 0.46 0.86 1.89 -66.25%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 27/02/06 30/11/05 09/09/05 26/05/05 -
Price 0.72 0.68 0.71 0.88 0.63 0.75 0.82 -
P/RPS 0.08 0.08 0.10 0.11 0.07 0.09 0.10 -13.81%
P/EPS 5.91 5.96 4.36 5.19 3.91 4.71 2.96 58.49%
EY 16.92 16.76 22.93 19.27 25.57 21.24 33.78 -36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.68 0.42 0.52 0.44 0.75 0.88 -37.93%

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