[EMETALL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 185.22%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 68,681 76,343 52,550 67,917 63,373 59,072 41,257 8.85%
PBT 3,205 6,272 6,019 5,464 4,190 6,358 7,424 -13.05%
Tax -371 -177 -91 -273 -107 2,373 959 -
NP 2,834 6,095 5,928 5,191 4,083 8,731 8,383 -16.52%
-
NP to SH 2,838 6,095 5,928 5,191 4,083 8,731 8,383 -16.50%
-
Tax Rate 11.58% 2.82% 1.51% 5.00% 2.55% -37.32% -12.92% -
Total Cost 65,847 70,248 46,622 62,726 59,290 50,341 32,874 12.26%
-
Net Worth 141,050 131,862 128,497 123,350 117,877 111,001 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,141 - - - -
Div Payout % - - - 41.25% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 141,050 131,862 128,497 123,350 117,877 111,001 0 -
NOSH 169,940 171,250 171,329 171,320 170,836 165,673 109,940 7.52%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.13% 7.98% 11.28% 7.64% 6.44% 14.78% 20.32% -
ROE 2.01% 4.62% 4.61% 4.21% 3.46% 7.87% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 40.41 44.58 30.67 39.64 37.10 35.66 37.53 1.23%
EPS 1.67 3.56 3.46 3.03 2.39 5.27 5.08 -16.90%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.75 0.72 0.69 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,116
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.52 27.26 18.76 24.25 22.63 21.09 14.73 8.85%
EPS 1.01 2.18 2.12 1.85 1.46 3.12 2.99 -16.53%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.5036 0.4708 0.4588 0.4404 0.4209 0.3963 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.44 0.45 0.61 0.75 0.75 0.95 -
P/RPS 0.87 0.99 1.47 1.54 2.02 2.10 2.53 -16.28%
P/EPS 20.96 12.36 13.01 20.13 31.38 14.23 12.46 9.04%
EY 4.77 8.09 7.69 4.97 3.19 7.03 8.03 -8.30%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.60 0.85 1.09 1.12 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 26/08/10 27/08/09 29/08/08 24/08/07 24/08/06 -
Price 0.32 0.41 0.42 0.52 0.68 1.04 0.93 -
P/RPS 0.79 0.92 1.37 1.31 1.83 2.92 2.48 -17.34%
P/EPS 19.16 11.52 12.14 17.16 28.45 19.73 12.20 7.80%
EY 5.22 8.68 8.24 5.83 3.51 5.07 8.20 -7.24%
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.56 0.72 0.99 1.55 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