[EG] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 493.33%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 893,617 862,857 565,166 363,978 391,393 457,717 411,978 13.76%
PBT 3,473 5,081 5,437 3,837 3,914 9,196 8,457 -13.77%
Tax 69 -114 -336 -61 -40 -586 -344 -
NP 3,542 4,966 5,101 3,776 3,874 8,609 8,113 -12.89%
-
NP to SH 3,541 5,113 5,225 3,776 3,874 8,609 8,113 -12.89%
-
Tax Rate -1.99% 2.24% 6.18% 1.59% 1.02% 6.37% 4.07% -
Total Cost 890,074 857,890 560,065 360,202 387,518 449,108 403,865 14.06%
-
Net Worth 109,980 106,361 104,300 100,773 93,074 90,987 86,420 4.09%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 109,980 106,361 104,300 100,773 93,074 90,987 86,420 4.09%
NOSH 74,816 74,902 51,633 51,678 51,708 51,697 50,835 6.64%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.40% 0.58% 0.90% 1.04% 0.99% 1.88% 1.97% -
ROE 3.22% 4.81% 5.01% 3.75% 4.16% 9.46% 9.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,194.41 1,151.98 1,094.57 704.31 756.93 885.38 810.42 6.67%
EPS 4.73 6.83 10.12 7.31 7.49 16.65 15.96 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 2.02 1.95 1.80 1.76 1.70 -2.39%
Adjusted Per Share Value based on latest NOSH - 51,669
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 191.02 184.45 120.81 77.81 83.67 97.84 88.07 13.76%
EPS 0.76 1.09 1.12 0.81 0.83 1.84 1.73 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2351 0.2274 0.223 0.2154 0.199 0.1945 0.1847 4.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.29 0.38 0.37 0.14 0.52 0.70 0.93 -
P/RPS 0.02 0.03 0.03 0.02 0.07 0.08 0.11 -24.71%
P/EPS 6.13 5.57 3.66 1.92 6.94 4.20 5.83 0.83%
EY 16.32 17.96 27.35 52.19 14.41 23.79 17.16 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.18 0.07 0.29 0.40 0.55 -15.50%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 25/05/10 28/05/09 30/05/08 28/05/07 31/05/06 -
Price 0.28 0.38 0.40 0.27 0.45 0.67 0.71 -
P/RPS 0.02 0.03 0.04 0.04 0.06 0.08 0.09 -22.15%
P/EPS 5.92 5.57 3.95 3.70 6.01 4.02 4.45 4.86%
EY 16.90 17.96 25.30 27.06 16.65 24.86 22.48 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.20 0.14 0.25 0.38 0.42 -12.37%

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