[EG] YoY 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- 65.06%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 208,596 305,700 223,626 134,949 88,833 58,214 92,439 14.51%
PBT 2,483 1,365 1,831 2,163 3,312 -1,034 1,501 8.74%
Tax -450 261 0 -89 0 23 -28 58.79%
NP 2,033 1,626 1,831 2,074 3,312 -1,011 1,473 5.51%
-
NP to SH 2,077 1,586 1,898 2,055 3,312 -1,011 1,473 5.88%
-
Tax Rate 18.12% -19.12% 0.00% 4.11% 0.00% - 1.87% -
Total Cost 206,563 304,074 221,795 132,875 85,521 59,225 90,966 14.63%
-
Net Worth 114,309 107,438 106,528 104,298 100,755 92,846 90,964 3.87%
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 114,309 107,438 106,528 104,298 100,755 92,846 90,964 3.87%
NOSH 74,712 73,087 75,019 51,633 51,669 51,581 51,684 6.32%
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 0.97% 0.53% 0.82% 1.54% 3.73% -1.74% 1.59% -
ROE 1.82% 1.48% 1.78% 1.97% 3.29% -1.09% 1.62% -
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 279.20 418.27 298.09 261.36 171.93 112.86 178.85 7.69%
EPS 2.78 2.17 2.53 3.98 6.41 -1.96 2.85 -0.41%
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 44.59 65.35 47.80 28.85 18.99 12.44 19.76 14.51%
EPS 0.44 0.34 0.41 0.44 0.71 -0.22 0.31 6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2297 0.2277 0.223 0.2154 0.1985 0.1945 3.87%
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 0.08 0.07 0.13 0.14 0.08 0.46 0.39 -23.18%
P/EPS 7.91 13.36 15.02 9.30 2.18 -26.53 24.56 -17.19%
EY 12.64 7.48 6.66 10.76 45.79 -3.77 4.07 20.76%
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 0.09 0.07 0.13 0.15 0.16 0.40 0.37 -20.97%
P/EPS 8.99 12.90 15.02 10.05 4.21 -22.96 23.51 -14.79%
EY 11.12 7.75 6.66 9.95 23.74 -4.36 4.25 17.36%
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