[EG] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -4.06%
YoY- 3207.75%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 509,449 486,743 418,940 381,243 398,150 125,135 70,968 48.29%
PBT 9,842 9,181 9,779 14,231 1 -3,986 -13,393 -
Tax -2,866 -2,833 -1,188 -992 -427 434 12,011 -
NP 6,976 6,348 8,591 13,239 -426 -3,552 -1,382 -
-
NP to SH 6,976 6,348 8,591 13,239 -426 -3,552 -12,508 -
-
Tax Rate 29.12% 30.86% 12.15% 6.97% 42,700.00% - - -
Total Cost 502,473 480,395 410,349 368,004 398,576 128,687 72,350 47.31%
-
Net Worth 89,395 0 85,132 43,999 31,466 19,651 5,441 74.98%
Dividend
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 89,395 0 85,132 43,999 31,466 19,651 5,441 74.98%
NOSH 51,673 51,673 50,673 50,000 48,409 30,705 20,020 20.86%
Ratio Analysis
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.37% 1.30% 2.05% 3.47% -0.11% -2.84% -1.95% -
ROE 7.80% 0.00% 10.09% 30.09% -1.35% -18.07% -229.86% -
Per Share
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 985.89 941.95 826.74 762.49 822.46 407.53 354.48 22.68%
EPS 13.50 12.28 16.95 26.48 -0.88 -11.57 -62.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 0.00 1.68 0.88 0.65 0.64 0.2718 44.76%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 108.90 104.05 89.55 81.50 85.11 26.75 15.17 48.29%
EPS 1.49 1.36 1.84 2.83 -0.09 -0.76 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.00 0.182 0.0941 0.0673 0.042 0.0116 75.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.71 0.71 0.60 2.04 2.65 1.00 1.95 -
P/RPS 0.07 0.08 0.07 0.27 0.32 0.25 0.55 -33.77%
P/EPS 5.26 5.78 3.54 7.70 -301.14 -8.64 -3.12 -
EY 19.01 17.30 28.26 12.98 -0.33 -11.57 -32.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.36 2.32 4.08 1.56 7.17 -43.55%
Price Multiplier on Announcement Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date - - 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.00 0.00 0.88 1.96 2.42 0.80 1.57 -
P/RPS 0.00 0.00 0.11 0.26 0.29 0.20 0.44 -
P/EPS 0.00 0.00 5.19 7.40 -275.00 -6.92 -2.51 -
EY 0.00 0.00 19.27 13.51 -0.36 -14.46 -39.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.52 2.23 3.72 1.25 5.78 -

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