[EG] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -22.86%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 333,646 363,839 409,074 443,299 460,107 446,370 462,489 -19.51%
PBT -4,168 204 3,534 6,069 7,504 7,083 9,389 -
Tax 3,163 3,158 -1,557 -1,608 -1,721 -1,785 -555 -
NP -1,005 3,362 1,977 4,461 5,783 5,298 8,834 -
-
NP to SH -1,005 3,362 1,977 4,461 5,783 5,298 8,834 -
-
Tax Rate - -1,548.04% 44.06% 26.50% 22.93% 25.20% 5.91% -
Total Cost 334,651 360,477 407,097 438,838 454,324 441,072 453,655 -18.31%
-
Net Worth 97,230 51,507 92,846 94,122 92,989 89,383 90,964 4.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 97,230 51,507 92,846 94,122 92,989 89,383 90,964 4.52%
NOSH 51,718 51,507 51,581 51,715 51,660 51,666 51,684 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.30% 0.92% 0.48% 1.01% 1.26% 1.19% 1.91% -
ROE -1.03% 6.53% 2.13% 4.74% 6.22% 5.93% 9.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 645.12 706.37 793.06 857.18 890.63 863.94 894.84 -19.55%
EPS -1.94 6.53 3.83 8.63 11.19 10.25 17.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.00 1.80 1.82 1.80 1.73 1.76 4.48%
Adjusted Per Share Value based on latest NOSH - 51,715
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.32 77.78 87.45 94.76 98.36 95.42 98.86 -19.51%
EPS -0.21 0.72 0.42 0.95 1.24 1.13 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2078 0.1101 0.1985 0.2012 0.1988 0.1911 0.1945 4.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.44 0.52 0.50 0.60 0.71 0.70 -
P/RPS 0.04 0.06 0.07 0.06 0.07 0.08 0.08 -36.92%
P/EPS -13.38 6.74 13.57 5.80 5.36 6.92 4.10 -
EY -7.47 14.83 7.37 17.25 18.66 14.44 24.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.44 0.29 0.27 0.33 0.41 0.40 -50.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 28/02/08 30/11/07 - - -
Price 0.37 0.34 0.45 0.48 0.51 0.00 0.00 -
P/RPS 0.06 0.05 0.06 0.06 0.06 0.00 0.00 -
P/EPS -19.04 5.21 11.74 5.56 4.56 0.00 0.00 -
EY -5.25 19.20 8.52 17.97 21.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.34 0.25 0.26 0.28 0.00 0.00 -

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