[EG] YoY 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- 223.12%
YoY- 427.6%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
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 305,700 223,626 134,949 88,833 58,214 92,439 96,495 21.16%
PBT 1,365 1,831 2,163 3,312 -1,034 1,501 1,831 -4.77%
Tax 261 0 -89 0 23 -28 -82 -
NP 1,626 1,831 2,074 3,312 -1,011 1,473 1,749 -1.20%
-
NP to SH 1,586 1,898 2,055 3,312 -1,011 1,473 1,749 -1.61%
-
Tax Rate -19.12% 0.00% 4.11% 0.00% - 1.87% 4.48% -
Total Cost 304,074 221,795 132,875 85,521 59,225 90,966 94,746 21.43%
-
Net Worth 107,438 106,528 104,298 100,755 92,846 90,964 86,433 3.68%
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 107,438 106,528 104,298 100,755 92,846 90,964 86,433 3.68%
NOSH 73,087 75,019 51,633 51,669 51,581 51,684 50,843 6.22%
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 0.53% 0.82% 1.54% 3.73% -1.74% 1.59% 1.81% -
ROE 1.48% 1.78% 1.97% 3.29% -1.09% 1.62% 2.02% -
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 418.27 298.09 261.36 171.93 112.86 178.85 189.79 14.06%
EPS 2.17 2.53 3.98 6.41 -1.96 2.85 3.44 -7.38%
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 65.37 47.82 28.86 19.00 12.45 19.77 20.63 21.17%
EPS 0.34 0.41 0.44 0.71 -0.22 0.31 0.37 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2278 0.223 0.2155 0.1985 0.1945 0.1848 3.68%
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 0.07 0.13 0.14 0.08 0.46 0.39 0.49 -27.67%
P/EPS 13.36 15.02 9.30 2.18 -26.53 24.56 27.03 -11.07%
EY 7.48 6.66 10.76 45.79 -3.77 4.07 3.70 12.43%
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 0.07 0.13 0.15 0.16 0.40 0.37 0.37 -24.21%
P/EPS 12.90 15.02 10.05 4.21 -22.96 23.51 20.64 -7.52%
EY 7.75 6.66 9.95 23.74 -4.36 4.25 4.85 8.11%
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