[EG] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ-0.0%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 577,852 368,350 470,662 501,698 424,978 462,390 584,432 -0.18%
PBT 3,830 -868 7,940 10,792 9,024 7,536 7,212 -10.00%
Tax -324 -92 -106 -824 -352 -132 -208 7.65%
NP 3,506 -960 7,834 9,968 8,672 7,404 7,004 -10.88%
-
NP to SH 3,728 -960 7,834 9,968 8,672 7,404 7,004 -9.96%
-
Tax Rate 8.46% - 1.34% 7.64% 3.90% 1.75% 2.88% -
Total Cost 574,346 369,310 462,828 491,730 416,306 454,986 577,428 -0.08%
-
Net Worth 102,236 97,548 94,049 89,443 85,099 44,023 31,484 21.66%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 102,236 97,548 94,049 89,443 85,099 44,023 31,484 21.66%
NOSH 51,634 51,612 51,675 51,701 50,654 50,027 48,437 1.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.61% -0.26% 1.66% 1.99% 2.04% 1.60% 1.20% -
ROE 3.65% -0.98% 8.33% 11.14% 10.19% 16.82% 22.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,119.12 713.68 910.80 970.38 838.98 924.28 1,206.58 -1.24%
EPS 7.22 -1.86 15.16 19.28 17.12 14.80 14.46 -10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.89 1.82 1.73 1.68 0.88 0.65 20.37%
Adjusted Per Share Value based on latest NOSH - 51,673
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 123.57 78.77 100.65 107.28 90.88 98.88 124.98 -0.18%
EPS 0.80 -0.21 1.68 2.13 1.85 1.58 1.50 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2186 0.2086 0.2011 0.1913 0.182 0.0941 0.0673 21.67%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.43 0.14 0.50 0.71 0.60 2.04 2.65 -
P/RPS 0.04 0.02 0.05 0.07 0.07 0.22 0.22 -24.71%
P/EPS 5.96 -7.53 3.30 3.68 3.50 13.78 18.33 -17.06%
EY 16.79 -13.29 30.32 27.15 28.53 7.25 5.46 20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.07 0.27 0.41 0.36 2.32 4.08 -38.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 27/02/09 28/02/08 28/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.41 0.20 0.48 0.71 0.88 1.96 2.42 -
P/RPS 0.04 0.03 0.05 0.07 0.10 0.21 0.20 -23.50%
P/EPS 5.68 -10.75 3.17 3.68 5.14 13.24 16.74 -16.47%
EY 17.61 -9.30 31.58 27.15 19.45 7.55 5.98 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.11 0.26 0.41 0.52 2.23 3.72 -38.03%

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