[EG] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 84.05%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Revenue 729,026 851,568 577,852 368,350 470,662 501,698 501,698 7.75%
PBT 2,480 4,188 3,830 -868 7,940 10,792 10,792 -25.45%
Tax -418 -172 -324 -92 -106 -824 -824 -12.67%
NP 2,062 4,016 3,506 -960 7,834 9,968 9,968 -27.00%
-
NP to SH 2,140 4,190 3,728 -960 7,834 9,968 9,968 -26.46%
-
Tax Rate 16.85% 4.11% 8.46% - 1.34% 7.64% 7.64% -
Total Cost 726,964 847,552 574,346 369,310 462,828 491,730 491,730 8.12%
-
Net Worth 108,496 104,749 102,236 97,548 94,049 89,443 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Net Worth 108,496 104,749 102,236 97,548 94,049 89,443 0 -
NOSH 74,825 74,821 51,634 51,612 51,675 51,701 51,701 7.66%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
NP Margin 0.28% 0.47% 0.61% -0.26% 1.66% 1.99% 1.99% -
ROE 1.97% 4.00% 3.65% -0.98% 8.33% 11.14% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 974.31 1,138.13 1,119.12 713.68 910.80 970.38 970.38 0.08%
EPS 2.86 5.60 7.22 -1.86 15.16 19.28 19.28 -31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.98 1.89 1.82 1.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,767
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 155.84 182.04 123.52 78.74 100.61 107.25 107.25 7.75%
EPS 0.46 0.90 0.80 -0.21 1.67 2.13 2.13 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2319 0.2239 0.2185 0.2085 0.201 0.1912 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 29/12/06 -
Price 0.35 0.36 0.43 0.14 0.50 0.71 0.71 -
P/RPS 0.04 0.03 0.04 0.02 0.05 0.07 0.07 -10.57%
P/EPS 12.24 6.43 5.96 -7.53 3.30 3.68 3.68 27.13%
EY 8.17 15.56 16.79 -13.29 30.32 27.15 27.15 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.22 0.07 0.27 0.41 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 28/02/12 25/02/11 19/02/10 27/02/09 28/02/08 28/02/07 - -
Price 0.31 0.385 0.41 0.20 0.48 0.71 0.00 -
P/RPS 0.03 0.03 0.04 0.03 0.05 0.07 0.00 -
P/EPS 10.84 6.88 5.68 -10.75 3.17 3.68 0.00 -
EY 9.23 14.55 17.61 -9.30 31.58 27.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.21 0.11 0.26 0.41 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