[EG] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -35.79%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 591,022 368,248 363,839 458,816 448,383 437,646 442,264 4.94%
PBT 1,931 2,037 204 7,495 8,297 9,043 14,069 -28.16%
Tax 412 -11 3,158 -1,967 -2,597 -1,078 -1,030 -
NP 2,343 2,026 3,362 5,528 5,700 7,965 13,039 -24.87%
-
NP to SH 2,661 2,026 3,362 5,528 5,700 7,965 13,039 -23.26%
-
Tax Rate -21.34% 0.54% -1,548.04% 26.24% 31.30% 11.92% 7.32% -
Total Cost 588,679 366,222 360,477 453,288 442,683 429,681 429,225 5.40%
-
Net Worth 71,324 100,679 98,175 89,967 83,694 80,010 39,870 10.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 71,324 100,679 98,175 89,967 83,694 80,010 39,870 10.17%
NOSH 52,061 51,630 51,671 51,705 51,033 50,006 49,222 0.93%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.40% 0.55% 0.92% 1.20% 1.27% 1.82% 2.95% -
ROE 3.73% 2.01% 3.42% 6.14% 6.81% 9.95% 32.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,135.23 713.23 704.14 887.36 878.61 875.18 898.50 3.97%
EPS 4.50 3.92 6.51 10.70 11.17 15.93 26.49 -25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.95 1.90 1.74 1.64 1.60 0.81 9.14%
Adjusted Per Share Value based on latest NOSH - 51,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 126.39 78.75 77.80 98.11 95.88 93.59 94.57 4.95%
EPS 0.57 0.43 0.72 1.18 1.22 1.70 2.79 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.2153 0.2099 0.1924 0.179 0.1711 0.0853 10.16%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.34 0.29 0.44 0.71 0.74 0.86 1.65 -
P/RPS 0.03 0.04 0.06 0.08 0.08 0.10 0.18 -25.80%
P/EPS 6.65 7.39 6.76 6.64 6.63 5.40 6.23 1.09%
EY 15.03 13.53 14.79 15.06 15.09 18.52 16.05 -1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.15 0.23 0.41 0.45 0.54 2.04 -29.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 09/09/05 30/08/04 -
Price 0.40 0.38 0.34 0.68 0.68 0.75 1.88 -
P/RPS 0.04 0.05 0.05 0.08 0.08 0.09 0.21 -24.13%
P/EPS 7.83 9.68 5.23 6.36 6.09 4.71 7.10 1.64%
EY 12.78 10.33 19.14 15.72 16.43 21.24 14.09 -1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.19 0.18 0.39 0.41 0.47 2.32 -29.27%

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