[EG] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 82.95%
YoY- 30.02%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 514,876 410,980 531,752 526,592 406,004 396,236 580,152 -1.96%
PBT 2,444 -5,836 11,652 11,616 8,652 7,440 4,252 -8.80%
Tax -256 -184 -204 -1,188 -632 -132 16 -
NP 2,188 -6,020 11,448 10,428 8,020 7,308 4,268 -10.52%
-
NP to SH 2,476 -6,020 11,448 10,428 8,020 7,308 4,268 -8.66%
-
Tax Rate 10.47% - 1.75% 10.23% 7.30% 1.77% -0.38% -
Total Cost 512,688 417,000 520,304 516,164 397,984 388,928 575,884 -1.91%
-
Net Worth 101,103 97,230 92,989 87,417 71,715 42,546 27,504 24.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 101,103 97,230 92,989 87,417 71,715 42,546 27,504 24.20%
NOSH 51,583 51,718 51,660 51,726 50,503 50,054 47,422 1.41%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.42% -1.46% 2.15% 1.98% 1.98% 1.84% 0.74% -
ROE 2.45% -6.19% 12.31% 11.93% 11.18% 17.18% 15.52% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 998.14 794.65 1,029.32 1,018.04 803.91 791.60 1,223.38 -3.33%
EPS 4.80 -11.64 22.16 20.16 15.88 14.60 9.00 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.88 1.80 1.69 1.42 0.85 0.58 22.47%
Adjusted Per Share Value based on latest NOSH - 51,726
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 110.06 87.85 113.67 112.57 86.79 84.70 124.02 -1.96%
EPS 0.53 -1.29 2.45 2.23 1.71 1.56 0.91 -8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2161 0.2078 0.1988 0.1869 0.1533 0.0909 0.0588 24.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.40 0.26 0.60 0.62 0.66 1.73 1.05 -
P/RPS 0.04 0.03 0.06 0.06 0.08 0.22 0.09 -12.63%
P/EPS 8.33 -2.23 2.71 3.08 4.16 11.85 11.67 -5.45%
EY 12.00 -44.77 36.93 32.52 24.06 8.44 8.57 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.33 0.37 0.46 2.04 1.81 -30.70%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.43 0.37 0.51 0.72 0.63 2.23 1.94 -
P/RPS 0.04 0.05 0.05 0.07 0.08 0.28 0.16 -20.61%
P/EPS 8.96 -3.18 2.30 3.57 3.97 15.27 21.56 -13.60%
EY 11.16 -31.46 43.45 28.00 25.21 6.55 4.64 15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.28 0.43 0.44 2.62 3.34 -36.42%

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