[EG] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 110.25%
YoY- 38.38%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 607,129 670,213 647,143 423,875 272,984 293,545 343,288 9.95%
PBT 3,710 2,605 3,811 4,078 2,878 2,936 6,897 -9.80%
Tax -500 52 -86 -252 -46 -30 -440 2.15%
NP 3,210 2,657 3,725 3,826 2,832 2,906 6,457 -10.98%
-
NP to SH 3,287 2,656 3,835 3,919 2,832 2,906 6,457 -10.63%
-
Tax Rate 13.48% -2.00% 2.26% 6.18% 1.60% 1.02% 6.38% -
Total Cost 603,919 667,556 643,418 420,049 270,152 290,639 336,831 10.21%
-
Net Worth 114,558 109,980 106,361 104,300 100,773 93,074 90,987 3.91%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 114,558 109,980 106,361 104,300 100,773 93,074 90,987 3.91%
NOSH 74,874 74,816 74,902 51,633 51,678 51,708 51,697 6.36%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.53% 0.40% 0.58% 0.90% 1.04% 0.99% 1.88% -
ROE 2.87% 2.41% 3.61% 3.76% 2.81% 3.12% 7.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 810.86 895.80 863.98 820.93 528.23 567.70 664.03 3.38%
EPS 4.39 3.55 5.12 7.59 5.48 5.62 12.49 -15.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.47 1.42 2.02 1.95 1.80 1.76 -2.30%
Adjusted Per Share Value based on latest NOSH - 51,633
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 129.78 143.27 138.34 90.61 58.35 62.75 73.38 9.95%
EPS 0.70 0.57 0.82 0.84 0.61 0.62 1.38 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.2351 0.2274 0.223 0.2154 0.199 0.1945 3.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.22 0.29 0.38 0.37 0.14 0.52 0.70 -
P/RPS 0.03 0.03 0.04 0.05 0.03 0.09 0.11 -19.45%
P/EPS 5.01 8.17 7.42 4.87 2.55 9.25 5.60 -1.83%
EY 19.95 12.24 13.47 20.51 39.14 10.81 17.84 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.27 0.18 0.07 0.29 0.40 -16.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 25/05/10 28/05/09 30/05/08 28/05/07 -
Price 0.25 0.28 0.38 0.40 0.27 0.45 0.67 -
P/RPS 0.03 0.03 0.04 0.05 0.05 0.08 0.10 -18.16%
P/EPS 5.69 7.89 7.42 5.27 4.93 8.01 5.36 0.99%
EY 17.56 12.68 13.47 18.98 20.30 12.49 18.64 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.27 0.20 0.14 0.25 0.38 -13.41%

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