[EMETALL] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 223.36%
YoY- -32.72%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 43,353 42,817 50,458 25,885 16,356 26,992 27,638 34.89%
PBT 1,037 3,830 4,511 1,761 -1,926 4,288 3,525 -55.66%
Tax -1,513 44 -69 -108 586 -122 -54 816.91%
NP -476 3,874 4,442 1,653 -1,340 4,166 3,471 -
-
NP to SH -472 3,874 4,442 1,653 -1,340 4,166 3,471 -
-
Tax Rate 145.90% -1.15% 1.53% 6.13% - 2.85% 1.53% -
Total Cost 43,829 38,943 46,016 24,232 17,696 22,826 24,167 48.55%
-
Net Worth 133,679 137,157 131,575 131,288 132,282 132,009 128,238 2.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,284 - - - 4,294 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 133,679 137,157 131,575 131,288 132,282 132,009 128,238 2.80%
NOSH 171,383 171,447 170,877 170,505 171,794 171,440 170,985 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.10% 9.05% 8.80% 6.39% -8.19% 15.43% 12.56% -
ROE -0.35% 2.82% 3.38% 1.26% -1.01% 3.16% 2.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.30 24.97 29.53 15.18 9.52 15.74 16.16 34.71%
EPS -4.63 2.26 2.60 0.97 -0.78 2.43 2.03 -
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.78 0.80 0.77 0.77 0.77 0.77 0.75 2.64%
Adjusted Per Share Value based on latest NOSH - 170,505
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.48 15.29 18.02 9.24 5.84 9.64 9.87 34.87%
EPS -0.17 1.38 1.59 0.59 -0.48 1.49 1.24 -
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.4773 0.4897 0.4698 0.4687 0.4723 0.4713 0.4579 2.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.31 0.28 0.44 0.44 0.49 0.42 0.45 -
P/RPS 1.23 1.12 1.49 2.90 5.15 2.67 2.78 -41.84%
P/EPS -112.56 12.39 16.93 45.39 -62.82 17.28 22.17 -
EY -0.89 8.07 5.91 2.20 -1.59 5.79 4.51 -
DY 8.06 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.40 0.35 0.57 0.57 0.64 0.55 0.60 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 27/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.36 0.31 0.41 0.44 0.48 0.50 0.42 -
P/RPS 1.42 1.24 1.39 2.90 5.04 3.18 2.60 -33.11%
P/EPS -130.72 13.72 15.77 45.39 -61.54 20.58 20.69 -
EY -0.77 7.29 6.34 2.20 -1.62 4.86 4.83 -
DY 6.94 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.46 0.39 0.53 0.57 0.62 0.65 0.56 -12.25%

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