[EG] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -48.23%
YoY- 9.78%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 184,987 128,719 102,745 132,938 131,648 101,501 99,059 10.96%
PBT 637 611 -1,459 2,913 2,904 2,163 1,860 -16.34%
Tax -32 -64 -46 -51 -297 -158 -33 -0.51%
NP 605 547 -1,505 2,862 2,607 2,005 1,827 -16.81%
-
NP to SH 648 619 -1,505 2,862 2,607 2,005 1,827 -15.85%
-
Tax Rate 5.02% 10.47% - 1.75% 10.23% 7.30% 1.77% -
Total Cost 184,382 128,172 104,250 130,076 129,041 99,496 97,232 11.24%
-
Net Worth 103,981 101,103 97,230 92,989 87,417 71,715 42,546 16.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 103,981 101,103 97,230 92,989 87,417 71,715 42,546 16.05%
NOSH 75,348 51,583 51,718 51,660 51,726 50,503 50,054 7.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.33% 0.42% -1.46% 2.15% 1.98% 1.98% 1.84% -
ROE 0.62% 0.61% -1.55% 3.08% 2.98% 2.80% 4.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 245.51 249.54 198.66 257.33 254.51 200.98 197.90 3.65%
EPS 0.86 1.20 -2.91 5.54 5.04 3.97 3.65 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.96 1.88 1.80 1.69 1.42 0.85 8.40%
Adjusted Per Share Value based on latest NOSH - 51,660
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.54 27.52 21.96 28.42 28.14 21.70 21.18 10.95%
EPS 0.14 0.13 -0.32 0.61 0.56 0.43 0.39 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2161 0.2078 0.1988 0.1869 0.1533 0.0909 16.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.36 0.40 0.26 0.60 0.62 0.66 1.73 -
P/RPS 0.15 0.16 0.13 0.23 0.24 0.33 0.87 -25.38%
P/EPS 41.86 33.33 -8.93 10.83 12.30 16.62 47.40 -2.04%
EY 2.39 3.00 -11.19 9.23 8.13 6.02 2.11 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.14 0.33 0.37 0.46 2.04 -29.04%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.39 0.43 0.37 0.51 0.72 0.63 2.23 -
P/RPS 0.16 0.17 0.19 0.20 0.28 0.31 1.13 -27.79%
P/EPS 45.35 35.83 -12.71 9.21 14.29 15.87 61.10 -4.84%
EY 2.21 2.79 -7.86 10.86 7.00 6.30 1.64 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.20 0.28 0.43 0.44 2.62 -31.10%

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