[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 84.36%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 119,356 162,515 158,880 152,686 103,540 95,898 106,056 8.18%
PBT 6,004 11,139 13,469 12,544 7,044 8,381 13,742 -42.39%
Tax -896 -1,646 -177 -354 -432 373 -284 114.95%
NP 5,108 9,493 13,292 12,190 6,612 8,754 13,458 -47.54%
-
NP to SH 5,112 9,497 13,292 12,190 6,612 8,754 13,458 -47.51%
-
Tax Rate 14.92% 14.78% 1.31% 2.82% 6.13% -4.45% 2.07% -
Total Cost 114,248 153,022 145,588 140,496 96,928 87,144 92,597 15.02%
-
Net Worth 144,840 143,896 136,828 131,862 131,288 131,909 131,735 6.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,282 - - - 4,282 - -
Div Payout % - 45.09% - - - 48.92% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 144,840 143,896 136,828 131,862 131,288 131,909 131,735 6.52%
NOSH 170,400 171,305 171,035 171,250 170,505 171,311 171,084 -0.26%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.28% 5.84% 8.37% 7.98% 6.39% 9.13% 12.69% -
ROE 3.53% 6.60% 9.71% 9.24% 5.04% 6.64% 10.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 70.04 94.87 92.89 89.16 60.73 55.98 61.99 8.47%
EPS 3.00 5.56 7.76 7.12 3.88 5.11 7.87 -47.39%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.85 0.84 0.80 0.77 0.77 0.77 0.77 6.80%
Adjusted Per Share Value based on latest NOSH - 170,877
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 38.78 52.80 51.62 49.61 33.64 31.16 34.46 8.18%
EPS 1.66 3.09 4.32 3.96 2.15 2.84 4.37 -47.51%
DPS 0.00 1.39 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.4706 0.4675 0.4446 0.4284 0.4266 0.4286 0.428 6.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.34 0.31 0.28 0.44 0.44 0.49 0.42 -
P/RPS 0.49 0.33 0.30 0.49 0.72 0.88 0.68 -19.60%
P/EPS 11.33 5.59 3.60 6.18 11.35 9.59 5.34 65.04%
EY 8.82 17.88 27.76 16.18 8.81 10.43 18.73 -39.44%
DY 0.00 8.06 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.40 0.37 0.35 0.57 0.57 0.64 0.55 -19.11%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 22/11/11 26/08/11 27/05/11 28/02/11 30/11/10 -
Price 0.34 0.36 0.31 0.41 0.44 0.48 0.50 -
P/RPS 0.49 0.38 0.33 0.46 0.72 0.86 0.81 -28.45%
P/EPS 11.33 6.49 3.99 5.76 11.35 9.39 6.36 46.90%
EY 8.82 15.40 25.07 17.36 8.81 10.65 15.73 -31.97%
DY 0.00 6.94 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.40 0.43 0.39 0.53 0.57 0.62 0.65 -27.62%

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