[EMETALL] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.0%
YoY- 247.7%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 96,184 151,088 135,516 136,990 126,757 129,347 134,117 -5.38%
PBT -2,610 6,974 7,457 14,414 4,957 5,486 15,765 -
Tax -141 -2,374 453 -2,102 -1,416 942 259 -
NP -2,751 4,600 7,910 12,312 3,541 6,428 16,024 -
-
NP to SH -2,737 4,615 7,910 12,312 3,541 6,428 16,024 -
-
Tax Rate - 34.04% -6.07% 14.58% 28.57% -17.17% -1.64% -
Total Cost 98,935 146,488 127,606 124,678 123,216 122,919 118,093 -2.90%
-
Net Worth 138,117 143,733 137,157 132,009 121,724 121,915 119,409 2.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 4,284 4,294 - 2,138 4,190 - -
Div Payout % - 92.84% 54.30% - 60.41% 65.19% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,117 143,733 137,157 132,009 121,724 121,915 119,409 2.45%
NOSH 168,435 169,097 171,447 171,440 171,442 171,712 168,181 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.86% 3.04% 5.84% 8.99% 2.79% 4.97% 11.95% -
ROE -1.98% 3.21% 5.77% 9.33% 2.91% 5.27% 13.42% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.10 89.35 79.04 79.91 73.94 75.33 79.75 -5.41%
EPS -1.62 2.73 4.61 7.18 2.07 3.74 9.53 -
DPS 0.00 2.50 2.50 0.00 1.25 2.44 0.00 -
NAPS 0.82 0.85 0.80 0.77 0.71 0.71 0.71 2.42%
Adjusted Per Share Value based on latest NOSH - 171,440
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.34 53.94 48.38 48.91 45.26 46.18 47.88 -5.38%
EPS -0.98 1.65 2.82 4.40 1.26 2.30 5.72 -
DPS 0.00 1.53 1.53 0.00 0.76 1.50 0.00 -
NAPS 0.4931 0.5132 0.4897 0.4713 0.4346 0.4353 0.4263 2.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.31 0.28 0.42 0.51 0.67 0.99 -
P/RPS 0.53 0.35 0.35 0.53 0.69 0.89 1.24 -13.19%
P/EPS -18.46 11.36 6.07 5.85 24.69 17.90 10.39 -
EY -5.42 8.80 16.48 17.10 4.05 5.59 9.62 -
DY 0.00 8.06 8.93 0.00 2.45 3.64 0.00 -
P/NAPS 0.37 0.36 0.35 0.55 0.72 0.94 1.39 -19.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 -
Price 0.30 0.30 0.31 0.50 0.46 0.60 0.98 -
P/RPS 0.53 0.34 0.39 0.63 0.62 0.80 1.23 -13.08%
P/EPS -18.46 10.99 6.72 6.96 22.27 16.03 10.29 -
EY -5.42 9.10 14.88 14.36 4.49 6.24 9.72 -
DY 0.00 8.33 8.06 0.00 2.72 4.07 0.00 -
P/NAPS 0.37 0.35 0.39 0.65 0.65 0.85 1.38 -19.68%

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