[EG] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.61%
YoY- -35.11%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 443,299 509,449 486,743 418,940 381,243 398,150 125,135 28.76%
PBT 6,069 9,842 9,181 9,779 14,231 1 -3,986 -
Tax -1,608 -2,866 -2,833 -1,188 -992 -427 434 -
NP 4,461 6,976 6,348 8,591 13,239 -426 -3,552 -
-
NP to SH 4,461 6,976 6,348 8,591 13,239 -426 -3,552 -
-
Tax Rate 26.50% 29.12% 30.86% 12.15% 6.97% 42,700.00% - -
Total Cost 438,838 502,473 480,395 410,349 368,004 398,576 128,687 27.78%
-
Net Worth 94,122 89,395 0 85,132 43,999 31,466 19,651 36.76%
Dividend
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 94,122 89,395 0 85,132 43,999 31,466 19,651 36.76%
NOSH 51,715 51,673 51,673 50,673 50,000 48,409 30,705 10.98%
Ratio Analysis
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.01% 1.37% 1.30% 2.05% 3.47% -0.11% -2.84% -
ROE 4.74% 7.80% 0.00% 10.09% 30.09% -1.35% -18.07% -
Per Share
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 857.18 985.89 941.95 826.74 762.49 822.46 407.53 16.02%
EPS 8.63 13.50 12.28 16.95 26.48 -0.88 -11.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.73 0.00 1.68 0.88 0.65 0.64 23.23%
Adjusted Per Share Value based on latest NOSH - 50,673
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.76 108.90 104.05 89.55 81.50 85.11 26.75 28.76%
EPS 0.95 1.49 1.36 1.84 2.83 -0.09 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.1911 0.00 0.182 0.0941 0.0673 0.042 36.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.71 0.71 0.60 2.04 2.65 1.00 -
P/RPS 0.06 0.07 0.08 0.07 0.27 0.32 0.25 -24.81%
P/EPS 5.80 5.26 5.78 3.54 7.70 -301.14 -8.64 -
EY 17.25 19.01 17.30 28.26 12.98 -0.33 -11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.41 0.00 0.36 2.32 4.08 1.56 -29.57%
Price Multiplier on Announcement Date
31/12/07 31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/08 - - 27/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.48 0.00 0.00 0.88 1.96 2.42 0.80 -
P/RPS 0.06 0.00 0.00 0.11 0.26 0.29 0.20 -21.38%
P/EPS 5.56 0.00 0.00 5.19 7.40 -275.00 -6.92 -
EY 17.97 0.00 0.00 19.27 13.51 -0.36 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.00 0.52 2.23 3.72 1.25 -26.93%

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