[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.27%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 95,898 79,542 52,550 24,912 162,291 104,843 67,917 25.78%
PBT 8,381 10,307 6,019 2,494 11,379 7,272 5,464 32.89%
Tax 373 -213 -91 -37 -2,187 -298 -273 -
NP 8,754 10,094 5,928 2,457 9,192 6,974 5,191 41.54%
-
NP to SH 8,754 10,094 5,928 2,457 9,192 6,974 5,191 41.54%
-
Tax Rate -4.45% 2.07% 1.51% 1.48% 19.22% 4.10% 5.00% -
Total Cost 87,144 69,448 46,622 22,455 153,099 97,869 62,726 24.43%
-
Net Worth 131,909 131,735 128,497 126,262 125,073 121,659 123,350 4.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,282 - - - 4,283 2,141 2,141 58.53%
Div Payout % 48.92% - - - 46.60% 30.71% 41.25% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 131,909 131,735 128,497 126,262 125,073 121,659 123,350 4.56%
NOSH 171,311 171,084 171,329 170,624 171,333 171,351 171,320 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.13% 12.69% 11.28% 9.86% 5.66% 6.65% 7.64% -
ROE 6.64% 7.66% 4.61% 1.95% 7.35% 5.73% 4.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.98 46.49 30.67 14.60 94.72 61.19 39.64 25.79%
EPS 5.11 5.90 3.46 1.44 5.37 4.07 3.03 41.54%
DPS 2.50 0.00 0.00 0.00 2.50 1.25 1.25 58.53%
NAPS 0.77 0.77 0.75 0.74 0.73 0.71 0.72 4.56%
Adjusted Per Share Value based on latest NOSH - 170,624
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.24 28.40 18.76 8.89 57.94 37.43 24.25 25.77%
EPS 3.13 3.60 2.12 0.88 3.28 2.49 1.85 41.85%
DPS 1.53 0.00 0.00 0.00 1.53 0.76 0.76 59.23%
NAPS 0.471 0.4703 0.4588 0.4508 0.4466 0.4344 0.4404 4.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.49 0.42 0.45 0.44 0.44 0.51 0.61 -
P/RPS 0.88 0.90 1.47 3.01 0.46 0.83 1.54 -31.06%
P/EPS 9.59 7.12 13.01 30.56 8.20 12.53 20.13 -38.91%
EY 10.43 14.05 7.69 3.27 12.19 7.98 4.97 63.69%
DY 5.10 0.00 0.00 0.00 5.68 2.45 2.05 83.29%
P/NAPS 0.64 0.55 0.60 0.59 0.60 0.72 0.85 -17.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.48 0.50 0.42 0.44 0.45 0.46 0.52 -
P/RPS 0.86 1.08 1.37 3.01 0.48 0.75 1.31 -24.40%
P/EPS 9.39 8.47 12.14 30.56 8.39 11.30 17.16 -33.02%
EY 10.65 11.80 8.24 3.27 11.92 8.85 5.83 49.27%
DY 5.21 0.00 0.00 0.00 5.56 2.72 2.40 67.41%
P/NAPS 0.62 0.65 0.56 0.59 0.62 0.65 0.72 -9.46%

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