[EG] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 96.84%
YoY- 425.73%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 458,816 448,383 437,646 442,264 200,467 65,014 71,983 36.14%
PBT 7,495 8,297 9,043 14,069 -3,735 -5,407 -11,451 -
Tax -1,967 -2,597 -1,078 -1,030 -268 5,407 11,451 -
NP 5,528 5,700 7,965 13,039 -4,003 0 0 -
-
NP to SH 5,528 5,700 7,965 13,039 -4,003 -4,858 -10,932 -
-
Tax Rate 26.24% 31.30% 11.92% 7.32% - - - -
Total Cost 453,288 442,683 429,681 429,225 204,470 65,014 71,983 35.87%
-
Net Worth 89,967 83,694 80,010 39,870 21,292 2,250 6,519 54.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 89,967 83,694 80,010 39,870 21,292 2,250 6,519 54.84%
NOSH 51,705 51,033 50,006 49,222 38,713 19,983 19,985 17.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.20% 1.27% 1.82% 2.95% -2.00% 0.00% 0.00% -
ROE 6.14% 6.81% 9.95% 32.70% -18.80% -215.90% -167.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 887.36 878.61 875.18 898.50 517.82 325.34 360.18 16.20%
EPS 10.70 11.17 15.93 26.49 -10.34 -24.31 -54.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.64 1.60 0.81 0.55 0.1126 0.3262 32.16%
Adjusted Per Share Value based on latest NOSH - 49,213
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 98.08 95.85 93.55 94.54 42.85 13.90 15.39 36.14%
EPS 1.18 1.22 1.70 2.79 -0.86 -1.04 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.1789 0.171 0.0852 0.0455 0.0048 0.0139 54.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.71 0.74 0.86 1.65 1.10 1.15 1.64 -
P/RPS 0.08 0.08 0.10 0.18 0.21 0.35 0.46 -25.27%
P/EPS 6.64 6.63 5.40 6.23 -10.64 -4.73 -3.00 -
EY 15.06 15.09 18.52 16.05 -9.40 -21.14 -33.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.54 2.04 2.00 10.21 5.03 -34.14%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 09/09/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.68 0.68 0.75 1.88 1.21 1.12 2.33 -
P/RPS 0.08 0.08 0.09 0.21 0.23 0.34 0.65 -29.46%
P/EPS 6.36 6.09 4.71 7.10 -11.70 -4.61 -4.26 -
EY 15.72 16.43 21.24 14.09 -8.55 -21.71 -23.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.47 2.32 2.20 9.95 7.14 -38.38%

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