[EMETALL] QoQ 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- 151.59%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 57,448 36,926 47,546 20,371 21,914 27,276 28,211 60.45%
PBT 4,107 1,808 3,505 1,959 -2,400 2,782 2,336 45.51%
Tax -1,889 -25 -134 -139 -1,128 -275 -153 431.74%
NP 2,218 1,783 3,371 1,820 -3,528 2,507 2,183 1.06%
-
NP to SH 2,218 1,783 3,371 1,820 -3,528 2,507 2,183 1.06%
-
Tax Rate 45.99% 1.38% 3.82% 7.10% - 9.88% 6.55% -
Total Cost 55,230 35,143 44,175 18,551 25,442 24,769 26,028 64.90%
-
Net Worth 125,021 121,724 123,204 120,188 118,170 121,915 117,677 4.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,138 - - - - -
Div Payout % - - 63.45% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 125,021 121,724 123,204 120,188 118,170 121,915 117,677 4.10%
NOSH 171,262 171,442 171,116 171,698 171,262 171,712 170,546 0.27%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.86% 4.83% 7.09% 8.93% -16.10% 9.19% 7.74% -
ROE 1.77% 1.46% 2.74% 1.51% -2.99% 2.06% 1.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.54 21.54 27.79 11.86 12.80 15.88 16.54 60.00%
EPS 1.30 1.04 1.97 1.06 -2.06 1.46 1.28 1.03%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.72 0.70 0.69 0.71 0.69 3.81%
Adjusted Per Share Value based on latest NOSH - 171,698
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.51 13.18 16.98 7.27 7.82 9.74 10.07 60.47%
EPS 0.79 0.64 1.20 0.65 -1.26 0.90 0.78 0.85%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.4464 0.4346 0.4399 0.4291 0.4219 0.4353 0.4201 4.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 1.31 2.37 2.20 4.80 4.69 4.22 4.53 -56.17%
P/EPS 33.97 49.04 30.96 53.77 -29.13 45.89 58.59 -30.39%
EY 2.94 2.04 3.23 1.86 -3.43 2.18 1.71 43.37%
DY 0.00 0.00 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.85 0.81 0.87 0.94 1.09 -32.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 1.34 2.14 1.87 4.89 3.91 3.78 4.11 -52.53%
P/EPS 34.75 44.23 26.40 54.72 -24.27 41.10 53.13 -24.59%
EY 2.88 2.26 3.79 1.83 -4.12 2.43 1.88 32.78%
DY 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.72 0.83 0.72 0.85 0.99 -26.73%

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