[EMETALL] QoQ 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- 10.78%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,356 26,992 27,638 24,912 57,448 36,926 47,546 -50.80%
PBT -1,926 4,288 3,525 2,494 4,107 1,808 3,505 -
Tax 586 -122 -54 -37 -1,889 -25 -134 -
NP -1,340 4,166 3,471 2,457 2,218 1,783 3,371 -
-
NP to SH -1,340 4,166 3,471 2,457 2,218 1,783 3,371 -
-
Tax Rate - 2.85% 1.53% 1.48% 45.99% 1.38% 3.82% -
Total Cost 17,696 22,826 24,167 22,455 55,230 35,143 44,175 -45.56%
-
Net Worth 132,282 132,009 128,238 126,262 125,021 121,724 123,204 4.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,294 - - - - - 2,138 58.98%
Div Payout % 0.00% - - - - - 63.45% -
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 132,282 132,009 128,238 126,262 125,021 121,724 123,204 4.84%
NOSH 171,794 171,440 170,985 170,624 171,262 171,442 171,116 0.26%
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 -8.19% 15.43% 12.56% 9.86% 3.86% 4.83% 7.09% -
ROE -1.01% 3.16% 2.71% 1.95% 1.77% 1.46% 2.74% -
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 9.52 15.74 16.16 14.60 33.54 21.54 27.79 -50.94%
EPS -0.78 2.43 2.03 1.44 1.30 1.04 1.97 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 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 5.84 9.64 9.87 8.89 20.51 13.18 16.98 -50.81%
EPS -0.48 1.49 1.24 0.88 0.79 0.64 1.20 -
DPS 1.53 0.00 0.00 0.00 0.00 0.00 0.76 59.23%
NAPS 0.4723 0.4713 0.4579 0.4508 0.4464 0.4346 0.4399 4.83%
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 5.15 2.67 2.78 3.01 1.31 2.37 2.20 76.02%
P/EPS -62.82 17.28 22.17 30.56 33.97 49.04 30.96 -
EY -1.59 5.79 4.51 3.27 2.94 2.04 3.23 -
DY 5.10 0.00 0.00 0.00 0.00 0.00 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 5.04 3.18 2.60 3.01 1.34 2.14 1.87 93.31%
P/EPS -61.54 20.58 20.69 30.56 34.75 44.23 26.40 -
EY -1.62 4.86 4.83 3.27 2.88 2.26 3.79 -
DY 5.21 0.00 0.00 0.00 0.00 0.00 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