[EMETALL] YoY Annualized 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- -10.43%
YoY- 5.83%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 143,646 158,880 106,056 139,790 120,865 135,550 81,912 9.80%
PBT 7,916 13,469 13,742 9,696 9,296 12,906 13,933 -8.98%
Tax -1,148 -177 -284 -397 -509 2,928 914 -
NP 6,768 13,292 13,458 9,298 8,786 15,834 14,848 -12.26%
-
NP to SH 6,778 13,292 13,458 9,298 8,786 15,834 14,848 -12.24%
-
Tax Rate 14.50% 1.31% 2.07% 4.09% 5.48% -22.69% -6.56% -
Total Cost 136,878 145,588 92,597 130,492 112,078 119,716 67,064 12.61%
-
Net Worth 144,528 136,828 131,735 121,659 121,529 118,260 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 2,855 - - - -
Div Payout % - - - 30.71% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 144,528 136,828 131,735 121,659 121,529 118,260 0 -
NOSH 170,033 171,035 171,084 171,351 171,168 166,563 109,989 7.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.71% 8.37% 12.69% 6.65% 7.27% 11.68% 18.13% -
ROE 4.69% 9.71% 10.22% 7.64% 7.23% 13.39% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 84.48 92.89 61.99 81.58 70.61 81.38 74.47 2.12%
EPS 3.99 7.76 7.87 5.43 5.13 9.51 9.00 -12.66%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.77 0.71 0.71 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.29 56.73 37.87 49.91 43.15 48.40 29.25 9.80%
EPS 2.42 4.75 4.81 3.32 3.14 5.65 5.30 -12.23%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.516 0.4885 0.4703 0.4344 0.4339 0.4222 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.28 0.42 0.51 0.67 0.99 0.89 -
P/RPS 0.37 0.30 0.68 0.63 0.95 1.22 1.20 -17.79%
P/EPS 7.78 3.60 5.34 9.40 13.05 10.41 6.59 2.80%
EY 12.86 27.76 18.73 10.64 7.66 9.60 15.17 -2.71%
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.55 0.72 0.94 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 -
Price 0.30 0.31 0.50 0.46 0.60 0.98 0.87 -
P/RPS 0.36 0.33 0.81 0.56 0.85 1.20 1.17 -17.82%
P/EPS 7.53 3.99 6.36 8.48 11.69 10.31 6.44 2.63%
EY 13.29 25.07 15.73 11.80 8.56 9.70 15.52 -2.54%
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.65 0.65 0.85 1.38 0.00 -

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