[EMETALL] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 44.17%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 26,100 13,114 13,078 39,054 42,817 26,992 36,926 -5.61%
PBT 3,732 -1,287 -2,929 2,732 3,830 4,288 1,808 12.83%
Tax -135 -28 -87 -490 44 -122 -25 32.43%
NP 3,597 -1,315 -3,016 2,242 3,874 4,166 1,783 12.40%
-
NP to SH 3,593 -1,312 -3,015 2,249 3,874 4,166 1,783 12.38%
-
Tax Rate 3.62% - - 17.94% -1.15% 2.85% 1.38% -
Total Cost 22,503 14,429 16,094 36,812 38,943 22,826 35,143 -7.15%
-
Net Worth 146,756 144,656 138,117 143,733 137,157 132,009 121,724 3.16%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 146,756 144,656 138,117 143,733 137,157 132,009 121,724 3.16%
NOSH 168,685 168,205 168,435 169,097 171,447 171,440 171,442 -0.26%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.78% -10.03% -23.06% 5.74% 9.05% 15.43% 4.83% -
ROE 2.45% -0.91% -2.18% 1.56% 2.82% 3.16% 1.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.47 7.80 7.76 23.10 24.97 15.74 21.54 -5.36%
EPS 2.13 -0.78 -1.79 1.33 2.26 2.43 1.04 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.85 0.80 0.77 0.71 3.44%
Adjusted Per Share Value based on latest NOSH - 169,097
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.32 4.68 4.67 13.94 15.29 9.64 13.18 -5.60%
EPS 1.28 -0.47 -1.08 0.80 1.38 1.49 0.64 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.524 0.5165 0.4931 0.5132 0.4897 0.4713 0.4346 3.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.21 0.31 0.30 0.31 0.28 0.42 0.51 -
P/RPS 1.36 3.98 3.86 1.34 1.12 2.67 2.37 -8.83%
P/EPS 9.86 -39.74 -16.76 23.31 12.39 17.28 49.04 -23.45%
EY 10.14 -2.52 -5.97 4.29 8.07 5.79 2.04 30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.37 0.36 0.35 0.55 0.72 -16.72%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 25/11/14 29/11/13 29/11/12 22/11/11 30/11/10 25/11/09 -
Price 0.22 0.30 0.30 0.30 0.31 0.50 0.46 -
P/RPS 1.42 3.85 3.86 1.30 1.24 3.18 2.14 -6.60%
P/EPS 10.33 -38.46 -16.76 22.56 13.72 20.58 44.23 -21.51%
EY 9.68 -2.60 -5.97 4.43 7.29 4.86 2.26 27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 0.37 0.35 0.39 0.65 0.65 -14.71%

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