[EG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -170.29%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 160,363 148,415 233,389 193,119 180,014 202,515 167,147 -0.68%
PBT 5,676 4,091 2,446 40 1,083 -2,249 -2,147 -
Tax -3,194 3,077 -3,482 -1,830 -2,351 694 664 -
NP 2,482 7,168 -1,036 -1,790 -1,268 -1,555 -1,483 -
-
NP to SH 2,483 7,291 -1,028 -1,460 -1,825 -1,020 -1,258 -
-
Tax Rate 56.27% -75.21% 142.35% 4,575.00% 217.08% - - -
Total Cost 157,881 141,247 234,425 194,909 181,282 204,070 168,630 -1.09%
-
Net Worth 181,219 74,766 122,847 114,598 108,703 72,553 72,892 16.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 181,219 74,766 122,847 114,598 108,703 72,553 72,892 16.37%
NOSH 163,260 74,766 74,906 74,900 74,968 50,384 53,206 20.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.55% 4.83% -0.44% -0.93% -0.70% -0.77% -0.89% -
ROE 1.37% 9.75% -0.84% -1.27% -1.68% -1.41% -1.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 98.23 198.50 311.57 257.83 240.12 401.94 314.15 -17.59%
EPS 1.54 9.74 -1.37 -1.95 -2.44 -1.36 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 1.64 1.53 1.45 1.44 1.37 -3.44%
Adjusted Per Share Value based on latest NOSH - 74,900
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.29 31.74 49.91 41.30 38.49 43.31 35.74 -0.68%
EPS 0.53 1.56 -0.22 -0.31 -0.39 -0.22 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3875 0.1599 0.2627 0.2451 0.2325 0.1552 0.1559 16.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.86 0.65 0.88 0.28 0.28 0.38 0.34 -
P/RPS 0.88 0.33 0.28 0.11 0.12 0.09 0.11 41.37%
P/EPS 56.55 6.67 -64.12 -14.36 -11.50 -18.77 -14.38 -
EY 1.77 15.00 -1.56 -6.96 -8.69 -5.33 -6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.54 0.18 0.19 0.26 0.25 20.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.875 0.535 0.725 0.31 0.29 0.31 0.40 -
P/RPS 0.89 0.27 0.23 0.12 0.12 0.08 0.13 37.75%
P/EPS 57.53 5.49 -52.83 -15.90 -11.91 -15.31 -16.92 -
EY 1.74 18.23 -1.89 -6.29 -8.39 -6.53 -5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.54 0.44 0.20 0.20 0.22 0.29 18.16%

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