[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 42.61%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 99,648 162,291 139,790 135,834 81,484 112,563 120,865 -12.08%
PBT 9,976 11,379 9,696 10,928 7,836 4,572 9,296 4.82%
Tax -148 -2,187 -397 -546 -556 -1,510 -509 -56.14%
NP 9,828 9,192 9,298 10,382 7,280 3,062 8,786 7.76%
-
NP to SH 9,828 9,192 9,298 10,382 7,280 3,062 8,786 7.76%
-
Tax Rate 1.48% 19.22% 4.09% 5.00% 7.10% 33.03% 5.48% -
Total Cost 89,820 153,099 130,492 125,452 74,204 109,501 112,078 -13.73%
-
Net Worth 126,262 125,073 121,659 123,350 120,188 118,032 121,529 2.58%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,283 2,855 4,283 - - - -
Div Payout % - 46.60% 30.71% 41.25% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 126,262 125,073 121,659 123,350 120,188 118,032 121,529 2.58%
NOSH 170,624 171,333 171,351 171,320 171,698 171,061 171,168 -0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.86% 5.66% 6.65% 7.64% 8.93% 2.72% 7.27% -
ROE 7.78% 7.35% 7.64% 8.42% 6.06% 2.59% 7.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.40 94.72 81.58 79.29 47.46 65.80 70.61 -11.89%
EPS 5.76 5.37 5.43 6.06 4.24 1.79 5.13 8.03%
DPS 0.00 2.50 1.67 2.50 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.71 0.72 0.70 0.69 0.71 2.80%
Adjusted Per Share Value based on latest NOSH - 171,116
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.58 57.94 49.91 48.50 29.09 40.19 43.15 -12.07%
EPS 3.51 3.28 3.32 3.71 2.60 1.09 3.14 7.71%
DPS 0.00 1.53 1.02 1.53 0.00 0.00 0.00 -
NAPS 0.4508 0.4466 0.4344 0.4404 0.4291 0.4214 0.4339 2.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.51 0.61 0.57 0.60 0.67 -
P/RPS 0.75 0.46 0.63 0.77 1.20 0.91 0.95 -14.59%
P/EPS 7.64 8.20 9.40 10.07 13.44 33.52 13.05 -30.04%
EY 13.09 12.19 10.64 9.93 7.44 2.98 7.66 42.98%
DY 0.00 5.68 3.27 4.10 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.72 0.85 0.81 0.87 0.94 -26.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 27/08/09 21/05/09 27/02/09 28/11/08 -
Price 0.44 0.45 0.46 0.52 0.58 0.50 0.60 -
P/RPS 0.75 0.48 0.56 0.66 1.22 0.76 0.85 -8.01%
P/EPS 7.64 8.39 8.48 8.58 13.68 27.93 11.69 -24.70%
EY 13.09 11.92 11.80 11.65 7.31 3.58 8.56 32.76%
DY 0.00 5.56 3.62 4.81 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.65 0.72 0.83 0.72 0.85 -21.62%

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