[EMETALL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -4.73%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 107,735 68,681 29,839 162,515 119,160 76,343 25,885 158.07%
PBT 5,937 3,205 1,501 11,139 10,102 6,272 1,761 124.34%
Tax -861 -371 -224 -1,646 -133 -177 -108 297.56%
NP 5,076 2,834 1,277 9,493 9,969 6,095 1,653 110.83%
-
NP to SH 5,084 2,838 1,278 9,497 9,969 6,095 1,653 111.05%
-
Tax Rate 14.50% 11.58% 14.92% 14.78% 1.32% 2.82% 6.13% -
Total Cost 102,659 65,847 28,562 153,022 109,191 70,248 24,232 161.13%
-
Net Worth 144,528 141,050 144,840 143,896 136,828 131,862 131,288 6.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,282 - - - -
Div Payout % - - - 45.09% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 144,528 141,050 144,840 143,896 136,828 131,862 131,288 6.59%
NOSH 170,033 169,940 170,400 171,305 171,035 171,250 170,505 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.71% 4.13% 4.28% 5.84% 8.37% 7.98% 6.39% -
ROE 3.52% 2.01% 0.88% 6.60% 7.29% 4.62% 1.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.36 40.41 17.51 94.87 69.67 44.58 15.18 158.56%
EPS 2.99 1.67 0.75 5.56 5.82 3.56 0.97 111.36%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.84 0.80 0.77 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 171,383
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.47 24.52 10.65 58.02 42.54 27.26 9.24 158.13%
EPS 1.82 1.01 0.46 3.39 3.56 2.18 0.59 111.47%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.516 0.5036 0.5171 0.5138 0.4885 0.4708 0.4687 6.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.35 0.34 0.31 0.28 0.44 0.44 -
P/RPS 0.49 0.87 1.94 0.33 0.40 0.99 2.90 -69.33%
P/EPS 10.37 20.96 45.33 5.59 4.80 12.36 45.39 -62.52%
EY 9.65 4.77 2.21 17.88 20.82 8.09 2.20 167.23%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.40 0.37 0.35 0.57 0.57 -26.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 27/05/11 -
Price 0.30 0.32 0.34 0.36 0.31 0.41 0.44 -
P/RPS 0.47 0.79 1.94 0.38 0.44 0.92 2.90 -70.17%
P/EPS 10.03 19.16 45.33 6.49 5.32 11.52 45.39 -63.34%
EY 9.97 5.22 2.21 15.40 18.80 8.68 2.20 173.09%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.43 0.39 0.53 0.57 -27.69%

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