[EMETALL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -47.11%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,638 24,912 57,448 36,926 47,546 20,371 21,914 16.78%
PBT 3,525 2,494 4,107 1,808 3,505 1,959 -2,400 -
Tax -54 -37 -1,889 -25 -134 -139 -1,128 -86.88%
NP 3,471 2,457 2,218 1,783 3,371 1,820 -3,528 -
-
NP to SH 3,471 2,457 2,218 1,783 3,371 1,820 -3,528 -
-
Tax Rate 1.53% 1.48% 45.99% 1.38% 3.82% 7.10% - -
Total Cost 24,167 22,455 55,230 35,143 44,175 18,551 25,442 -3.37%
-
Net Worth 128,238 126,262 125,021 121,724 123,204 120,188 118,170 5.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - 2,138 - - -
Div Payout % - - - - 63.45% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 128,238 126,262 125,021 121,724 123,204 120,188 118,170 5.61%
NOSH 170,985 170,624 171,262 171,442 171,116 171,698 171,262 -0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.56% 9.86% 3.86% 4.83% 7.09% 8.93% -16.10% -
ROE 2.71% 1.95% 1.77% 1.46% 2.74% 1.51% -2.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.16 14.60 33.54 21.54 27.79 11.86 12.80 16.86%
EPS 2.03 1.44 1.30 1.04 1.97 1.06 -2.06 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.71 0.72 0.70 0.69 5.73%
Adjusted Per Share Value based on latest NOSH - 171,442
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.98 8.09 18.67 12.00 15.45 6.62 7.12 16.78%
EPS 1.13 0.80 0.72 0.58 1.10 0.59 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.4167 0.4102 0.4062 0.3955 0.4003 0.3905 0.3839 5.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.44 0.44 0.51 0.61 0.57 0.60 -
P/RPS 2.78 3.01 1.31 2.37 2.20 4.80 4.69 -29.50%
P/EPS 22.17 30.56 33.97 49.04 30.96 53.77 -29.13 -
EY 4.51 3.27 2.94 2.04 3.23 1.86 -3.43 -
DY 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 0.60 0.59 0.60 0.72 0.85 0.81 0.87 -21.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 21/05/09 27/02/09 -
Price 0.42 0.44 0.45 0.46 0.52 0.58 0.50 -
P/RPS 2.60 3.01 1.34 2.14 1.87 4.89 3.91 -23.87%
P/EPS 20.69 30.56 34.75 44.23 26.40 54.72 -24.27 -
EY 4.83 3.27 2.88 2.26 3.79 1.83 -4.12 -
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.56 0.59 0.62 0.65 0.72 0.83 0.72 -15.46%

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