[EMETALL] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -40.56%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 29,839 25,885 24,912 20,371 35,162 26,287 13,632 13.93%
PBT 1,501 1,761 2,494 1,959 1,854 3,701 768 11.80%
Tax -224 -108 -37 -139 46 -338 -217 0.53%
NP 1,277 1,653 2,457 1,820 1,900 3,363 551 15.02%
-
NP to SH 1,278 1,653 2,457 1,820 1,900 3,363 551 15.03%
-
Tax Rate 14.92% 6.13% 1.48% 7.10% -2.48% 9.13% 28.26% -
Total Cost 28,562 24,232 22,455 18,551 33,262 22,924 13,081 13.88%
-
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 88,160 8.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 88,160 8.61%
NOSH 170,400 170,505 170,624 171,698 171,171 165,665 110,200 7.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.28% 6.39% 9.86% 8.93% 5.40% 12.79% 4.04% -
ROE 0.88% 1.26% 1.95% 1.51% 1.59% 3.17% 0.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.51 15.18 14.60 11.86 20.54 15.87 12.37 5.95%
EPS 0.75 0.97 1.44 1.06 1.11 2.03 0.50 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.77 0.74 0.70 0.70 0.64 0.80 1.01%
Adjusted Per Share Value based on latest NOSH - 171,698
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.65 9.24 8.89 7.27 12.55 9.39 4.87 13.91%
EPS 0.46 0.59 0.88 0.65 0.68 1.20 0.20 14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5171 0.4687 0.4508 0.4291 0.4278 0.3785 0.3148 8.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.44 0.44 0.57 0.83 0.70 0.75 -
P/RPS 1.94 2.90 3.01 4.80 4.04 4.41 6.06 -17.27%
P/EPS 45.33 45.39 30.56 53.77 74.77 34.48 150.00 -18.06%
EY 2.21 2.20 3.27 1.86 1.34 2.90 0.67 21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.59 0.81 1.19 1.09 0.94 -13.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 25/05/06 -
Price 0.34 0.44 0.44 0.58 0.88 0.74 0.96 -
P/RPS 1.94 2.90 3.01 4.89 4.28 4.66 7.76 -20.61%
P/EPS 45.33 45.39 30.56 54.72 79.28 36.45 192.00 -21.36%
EY 2.21 2.20 3.27 1.83 1.26 2.74 0.52 27.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.59 0.83 1.26 1.16 1.20 -16.71%

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