[EG] YoY TTM Result on 30-Jun-2009 [#4]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -38.38%
YoY- -39.74%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 850,227 851,925 591,022 368,272 363,839 446,370 448,383 11.24%
PBT 3,688 1,676 1,931 2,037 204 7,083 8,297 -12.62%
Tax -2,299 609 414 -11 3,158 -1,785 -2,597 -2.00%
NP 1,389 2,285 2,345 2,026 3,362 5,298 5,700 -20.95%
-
NP to SH 831 2,973 2,661 2,026 3,362 5,298 5,700 -27.43%
-
Tax Rate 62.34% -36.34% -21.44% 0.54% -1,548.04% 25.20% 31.30% -
Total Cost 848,838 849,640 588,677 366,246 360,477 441,072 442,683 11.44%
-
Net Worth 108,703 72,553 72,892 99,939 51,507 89,383 49,999 13.80%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 108,703 72,553 72,892 99,939 51,507 89,383 49,999 13.80%
NOSH 74,968 50,384 53,206 51,515 51,507 51,666 49,999 6.97%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.16% 0.27% 0.40% 0.55% 0.92% 1.19% 1.27% -
ROE 0.76% 4.10% 3.65% 2.03% 6.53% 5.93% 11.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,134.12 1,690.84 1,110.82 714.88 706.37 863.94 896.77 3.98%
EPS 1.11 5.90 5.00 3.93 6.53 10.25 11.40 -32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.37 1.94 1.00 1.73 1.00 6.38%
Adjusted Per Share Value based on latest NOSH - 51,515
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 181.75 182.11 126.34 78.72 77.78 95.42 95.85 11.24%
EPS 0.18 0.64 0.57 0.43 0.72 1.13 1.22 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.1551 0.1558 0.2136 0.1101 0.1911 0.1069 13.80%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.28 0.38 0.34 0.29 0.44 0.71 0.74 -
P/RPS 0.02 0.02 0.03 0.04 0.06 0.08 0.08 -20.61%
P/EPS 25.26 6.44 6.80 7.37 6.74 6.92 6.49 25.39%
EY 3.96 15.53 14.71 13.56 14.83 14.44 15.41 -20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.25 0.15 0.44 0.41 0.74 -20.25%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 - 30/08/06 -
Price 0.29 0.31 0.40 0.38 0.34 0.00 0.68 -
P/RPS 0.03 0.02 0.04 0.05 0.05 0.00 0.08 -15.06%
P/EPS 26.16 5.25 8.00 9.66 5.21 0.00 5.96 27.92%
EY 3.82 19.03 12.50 10.35 19.20 0.00 16.76 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.29 0.20 0.34 0.00 0.68 -18.43%

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