[EMETALL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.95%
YoY- -47.54%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,184 122,160 136,501 144,874 151,088 154,851 166,467 -30.60%
PBT -2,610 3,051 4,583 5,613 6,974 8,072 10,879 -
Tax -141 -544 -552 -645 -2,374 -1,840 -1,762 -81.40%
NP -2,751 2,507 4,031 4,968 4,600 6,232 9,117 -
-
NP to SH -2,737 2,527 4,047 4,982 4,615 6,240 9,122 -
-
Tax Rate - 17.83% 12.04% 11.49% 34.04% 22.79% 16.20% -
Total Cost 98,935 119,653 132,470 139,906 146,488 148,619 157,350 -26.58%
-
Net Worth 138,117 167,999 145,775 137,199 143,733 140,739 144,840 -3.11%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 4,284 4,284 4,284 -
Div Payout % - - - - 92.84% 68.66% 46.97% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 138,117 167,999 145,775 137,199 143,733 140,739 144,840 -3.11%
NOSH 168,435 200,000 171,499 163,333 169,097 169,565 170,400 -0.76%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.86% 2.05% 2.95% 3.43% 3.04% 4.02% 5.48% -
ROE -1.98% 1.50% 2.78% 3.63% 3.21% 4.43% 6.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.10 61.08 79.59 88.70 89.35 91.32 97.69 -30.06%
EPS -1.62 1.26 2.36 3.05 2.73 3.68 5.35 -
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 0.82 0.84 0.85 0.84 0.85 0.83 0.85 -2.36%
Adjusted Per Share Value based on latest NOSH - 163,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.34 43.62 48.74 51.73 53.94 55.29 59.43 -30.60%
EPS -0.98 0.90 1.44 1.78 1.65 2.23 3.26 -
DPS 0.00 0.00 0.00 0.00 1.53 1.53 1.53 -
NAPS 0.4931 0.5998 0.5205 0.4899 0.5132 0.5025 0.5171 -3.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.30 0.33 0.29 0.31 0.31 0.35 0.34 -
P/RPS 0.53 0.54 0.36 0.35 0.35 0.38 0.35 31.83%
P/EPS -18.46 26.12 12.29 10.16 11.36 9.51 6.35 -
EY -5.42 3.83 8.14 9.84 8.80 10.51 15.74 -
DY 0.00 0.00 0.00 0.00 8.06 7.14 7.35 -
P/NAPS 0.37 0.39 0.34 0.37 0.36 0.42 0.40 -5.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 26/08/13 30/05/13 28/02/13 29/11/12 28/08/12 28/05/12 -
Price 0.30 0.30 0.34 0.295 0.30 0.32 0.34 -
P/RPS 0.53 0.49 0.43 0.33 0.34 0.35 0.35 31.83%
P/EPS -18.46 23.74 14.41 9.67 10.99 8.70 6.35 -
EY -5.42 4.21 6.94 10.34 9.10 11.50 15.74 -
DY 0.00 0.00 0.00 0.00 8.33 7.81 7.35 -
P/NAPS 0.37 0.36 0.40 0.35 0.35 0.39 0.40 -5.06%

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