[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[EMETALL] EONMETALL GROUP BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 137.75%

YoY- -4.21%

Quarter Report

EMETALL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	162,291	139,790	135,834	81,484	112,563	120,865	126,746	17.86%
YoY %	16.10%	2.91%	66.70%	-27.61%	-6.87%	-4.64%	-	-
Horiz. %	128.04%	110.29%	107.17%	64.29%	88.81%	95.36%	100.00%	-
PBT	11,379	9,696	10,928	7,836	4,572	9,296	8,380	22.55%
YoY %	17.36%	-11.27%	39.46%	71.39%	-50.82%	10.93%	-	-
Horiz. %	135.79%	115.70%	130.41%	93.51%	54.56%	110.93%	100.00%	-
Tax	-2,187	-397	-546	-556	-1,510	-509	-214	368.94%
YoY %	-450.88%	27.29%	1.80%	63.18%	-196.66%	-137.85%	-	-
Horiz. %	1,021.96%	185.51%	255.14%	259.81%	705.61%	237.85%	100.00%	-
NP	9,192	9,298	10,382	7,280	3,062	8,786	8,166	8.18%
YoY %	-1.14%	-10.44%	42.61%	137.75%	-65.15%	7.59%	-	-
Horiz. %	112.56%	113.86%	127.14%	89.15%	37.50%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,192	9,298	10,382	7,280	3,062	8,786	8,166	8.18%
YoY %	-1.14%	-10.44%	42.61%	137.75%	-65.15%	7.59%	-	-
Horiz. %	112.56%	113.86%	127.14%	89.15%	37.50%	107.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.22%	4.09%	5.00%	7.10%	33.03%	5.48%	2.55%	-
YoY %	369.93%	-18.20%	-29.58%	-78.50%	502.74%	114.90%	-	-
Horiz. %	753.73%	160.39%	196.08%	278.43%	1,295.29%	214.90%	100.00%	-
Total Cost	153,099	130,492	125,452	74,204	109,501	112,078	118,580	18.51%
YoY %	17.32%	4.02%	69.06%	-32.23%	-2.30%	-5.48%	-	-
Horiz. %	129.11%	110.05%	105.80%	62.58%	92.34%	94.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,073	121,659	123,350	120,188	118,032	121,529	117,877	4.01%
YoY %	2.81%	-1.37%	2.63%	1.83%	-2.88%	3.10%	-	-
Horiz. %	106.10%	103.21%	104.64%	101.96%	100.13%	103.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,283	2,855	4,283	-	-	-	-	-
YoY %	50.02%	-33.34%	0.00%	-	-	-	-	-
Horiz. %	100.00%	66.66%	100.00%	-	-	-	-	-
Div Payout %	46.60%	30.71%	41.25%	-	-	-	-	-
YoY %	51.74%	-25.55%	0.00%	-	-	-	-	-
Horiz. %	112.97%	74.45%	100.00%	-	-	-	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	125,073	121,659	123,350	120,188	118,032	121,529	117,877	4.01%
YoY %	2.81%	-1.37%	2.63%	1.83%	-2.88%	3.10%	-	-
Horiz. %	106.10%	103.21%	104.64%	101.96%	100.13%	103.10%	100.00%	-
NOSH	171,333	171,351	171,320	171,698	171,061	171,168	170,836	0.19%
YoY %	-0.01%	0.02%	-0.22%	0.37%	-0.06%	0.19%	-	-
Horiz. %	100.29%	100.30%	100.28%	100.50%	100.13%	100.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.66%	6.65%	7.64%	8.93%	2.72%	7.27%	6.44%	-
YoY %	-14.89%	-12.96%	-14.45%	228.31%	-62.59%	12.89%	-	-
Horiz. %	87.89%	103.26%	118.63%	138.66%	42.24%	112.89%	100.00%	-
ROE	7.35%	7.64%	8.42%	6.06%	2.59%	7.23%	6.93%	-
YoY %	-3.80%	-9.26%	38.94%	133.98%	-64.18%	4.33%	-	-
Horiz. %	106.06%	110.25%	121.50%	87.45%	37.37%	104.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	94.72	81.58	79.29	47.46	65.80	70.61	74.19	17.63%
YoY %	16.11%	2.89%	67.07%	-27.87%	-6.81%	-4.83%	-	-
Horiz. %	127.67%	109.96%	106.87%	63.97%	88.69%	95.17%	100.00%	-
EPS	5.37	5.43	6.06	4.24	1.79	5.13	4.78	8.04%
YoY %	-1.10%	-10.40%	42.92%	136.87%	-65.11%	7.32%	-	-
Horiz. %	112.34%	113.60%	126.78%	88.70%	37.45%	107.32%	100.00%	-
DPS	2.50	1.67	2.50	0.00	0.00	0.00	0.00	-
YoY %	49.70%	-33.20%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	66.80%	100.00%	-	-	-	-	-
NAPS	0.73	0.71	0.72	0.70	0.69	0.71	0.69	3.81%
YoY %	2.82%	-1.39%	2.86%	1.45%	-2.82%	2.90%	-	-
Horiz. %	105.80%	102.90%	104.35%	101.45%	100.00%	102.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 171,698
RPS	57.94	49.91	48.50	29.09	40.19	43.15	45.25	17.86%
YoY %	16.09%	2.91%	66.72%	-27.62%	-6.86%	-4.64%	-	-
Horiz. %	128.04%	110.30%	107.18%	64.29%	88.82%	95.36%	100.00%	-
EPS	3.28	3.32	3.71	2.60	1.09	3.14	2.92	8.03%
YoY %	-1.20%	-10.51%	42.69%	138.53%	-65.29%	7.53%	-	-
Horiz. %	112.33%	113.70%	127.05%	89.04%	37.33%	107.53%	100.00%	-
DPS	1.53	1.02	1.53	0.00	0.00	0.00	0.00	-
YoY %	50.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	66.67%	100.00%	-	-	-	-	-
NAPS	0.4466	0.4344	0.4404	0.4291	0.4214	0.4339	0.4209	4.01%
YoY %	2.81%	-1.36%	2.63%	1.83%	-2.88%	3.09%	-	-
Horiz. %	106.11%	103.21%	104.63%	101.95%	100.12%	103.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.44	0.51	0.61	0.57	0.60	0.67	0.75	-
P/RPS	0.46	0.63	0.77	1.20	0.91	0.95	1.01	-40.71%
YoY %	-26.98%	-18.18%	-35.83%	31.87%	-4.21%	-5.94%	-	-
Horiz. %	45.54%	62.38%	76.24%	118.81%	90.10%	94.06%	100.00%	-
P/EPS	8.20	9.40	10.07	13.44	33.52	13.05	15.69	-35.04%
YoY %	-12.77%	-6.65%	-25.07%	-59.90%	156.86%	-16.83%	-	-
Horiz. %	52.26%	59.91%	64.18%	85.66%	213.64%	83.17%	100.00%	-
EY	12.19	10.64	9.93	7.44	2.98	7.66	6.37	53.95%
YoY %	14.57%	7.15%	33.47%	149.66%	-61.10%	20.25%	-	-
Horiz. %	191.37%	167.03%	155.89%	116.80%	46.78%	120.25%	100.00%	-
DY	5.68	3.27	4.10	0.00	0.00	0.00	0.00	-
YoY %	73.70%	-20.24%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.54%	79.76%	100.00%	-	-	-	-	-
P/NAPS	0.60	0.72	0.85	0.81	0.87	0.94	1.09	-32.76%
YoY %	-16.67%	-15.29%	4.94%	-6.90%	-7.45%	-13.76%	-	-
Horiz. %	55.05%	66.06%	77.98%	74.31%	79.82%	86.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	27/08/09	21/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.45	0.46	0.52	0.58	0.50	0.60	0.68	-
P/RPS	0.48	0.56	0.66	1.22	0.76	0.85	0.92	-35.11%
YoY %	-14.29%	-15.15%	-45.90%	60.53%	-10.59%	-7.61%	-	-
Horiz. %	52.17%	60.87%	71.74%	132.61%	82.61%	92.39%	100.00%	-
P/EPS	8.39	8.48	8.58	13.68	27.93	11.69	14.23	-29.61%
YoY %	-1.06%	-1.17%	-37.28%	-51.02%	138.92%	-17.85%	-	-
Horiz. %	58.96%	59.59%	60.30%	96.13%	196.28%	82.15%	100.00%	-
EY	11.92	11.80	11.65	7.31	3.58	8.56	7.03	42.05%
YoY %	1.02%	1.29%	59.37%	104.19%	-58.18%	21.76%	-	-
Horiz. %	169.56%	167.85%	165.72%	103.98%	50.92%	121.76%	100.00%	-
DY	5.56	3.62	4.81	0.00	0.00	0.00	0.00	-
YoY %	53.59%	-24.74%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	115.59%	75.26%	100.00%	-	-	-	-	-
P/NAPS	0.62	0.65	0.72	0.83	0.72	0.85	0.99	-26.73%
YoY %	-4.62%	-9.72%	-13.25%	15.28%	-15.29%	-14.14%	-	-
Horiz. %	62.63%	65.66%	72.73%	83.84%	72.73%	85.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos