[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.17%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,874 143,646 137,362 119,356 162,515 158,880 152,686 -3.42%
PBT 5,612 7,916 6,410 6,004 11,139 13,469 12,544 -41.36%
Tax -645 -1,148 -742 -896 -1,646 -177 -354 48.90%
NP 4,967 6,768 5,668 5,108 9,493 13,292 12,190 -44.88%
-
NP to SH 4,977 6,778 5,676 5,112 9,497 13,292 12,190 -44.81%
-
Tax Rate 11.49% 14.50% 11.58% 14.92% 14.78% 1.31% 2.82% -
Total Cost 139,907 136,878 131,694 114,248 153,022 145,588 140,496 -0.27%
-
Net Worth 142,300 144,528 141,050 144,840 143,896 136,828 131,862 5.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 4,282 - - -
Div Payout % - - - - 45.09% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 142,300 144,528 141,050 144,840 143,896 136,828 131,862 5.18%
NOSH 169,405 170,033 169,940 170,400 171,305 171,035 171,250 -0.71%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.43% 4.71% 4.13% 4.28% 5.84% 8.37% 7.98% -
ROE 3.50% 4.69% 4.02% 3.53% 6.60% 9.71% 9.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 85.52 84.48 80.83 70.04 94.87 92.89 89.16 -2.72%
EPS 2.94 3.99 3.34 3.00 5.56 7.76 7.12 -44.39%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.84 0.85 0.83 0.85 0.84 0.80 0.77 5.94%
Adjusted Per Share Value based on latest NOSH - 170,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 51.73 51.29 49.04 42.61 58.02 56.73 54.51 -3.41%
EPS 1.78 2.42 2.03 1.83 3.39 4.75 4.35 -44.73%
DPS 0.00 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.5081 0.516 0.5036 0.5171 0.5138 0.4885 0.4708 5.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.31 0.35 0.34 0.31 0.28 0.44 -
P/RPS 0.36 0.37 0.43 0.49 0.33 0.30 0.49 -18.50%
P/EPS 10.55 7.78 10.48 11.33 5.59 3.60 6.18 42.60%
EY 9.48 12.86 9.54 8.82 17.88 27.76 16.18 -29.86%
DY 0.00 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.37 0.36 0.42 0.40 0.37 0.35 0.57 -24.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 -
Price 0.295 0.30 0.32 0.34 0.36 0.31 0.41 -
P/RPS 0.34 0.36 0.40 0.49 0.38 0.33 0.46 -18.17%
P/EPS 10.04 7.53 9.58 11.33 6.49 3.99 5.76 44.59%
EY 9.96 13.29 10.44 8.82 15.40 25.07 17.36 -30.83%
DY 0.00 0.00 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.40 0.43 0.39 0.53 -24.07%

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