[EMETALL] QoQ Annualized 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- 19.43%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,934 85,864 144,874 143,646 137,362 119,356 162,515 -31.62%
PBT 1,286 1,884 5,612 7,916 6,410 6,004 11,139 -76.32%
Tax -540 -524 -645 -1,148 -742 -896 -1,646 -52.46%
NP 746 1,360 4,967 6,768 5,668 5,108 9,493 -81.68%
-
NP to SH 766 1,372 4,977 6,778 5,676 5,112 9,497 -81.36%
-
Tax Rate 41.99% 27.81% 11.49% 14.50% 11.58% 14.92% 14.78% -
Total Cost 91,188 84,504 139,907 136,878 131,694 114,248 153,022 -29.20%
-
Net Worth 139,878 145,775 142,300 144,528 141,050 144,840 143,896 -1.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 4,282 -
Div Payout % - - - - - - 45.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 139,878 145,775 142,300 144,528 141,050 144,840 143,896 -1.87%
NOSH 166,521 171,499 169,405 170,033 169,940 170,400 171,305 -1.87%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.81% 1.58% 3.43% 4.71% 4.13% 4.28% 5.84% -
ROE 0.55% 0.94% 3.50% 4.69% 4.02% 3.53% 6.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 55.21 50.07 85.52 84.48 80.83 70.04 94.87 -30.31%
EPS 0.46 0.80 2.94 3.99 3.34 3.00 5.56 -81.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.84 0.85 0.84 0.85 0.83 0.85 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 169,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.87 27.90 47.07 46.67 44.63 38.78 52.80 -31.62%
EPS 0.25 0.45 1.62 2.20 1.84 1.66 3.09 -81.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
NAPS 0.4545 0.4736 0.4623 0.4696 0.4583 0.4706 0.4675 -1.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.33 0.29 0.31 0.31 0.35 0.34 0.31 -
P/RPS 0.60 0.58 0.36 0.37 0.43 0.49 0.33 49.02%
P/EPS 71.74 36.25 10.55 7.78 10.48 11.33 5.59 449.00%
EY 1.39 2.76 9.48 12.86 9.54 8.82 17.88 -81.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.06 -
P/NAPS 0.39 0.34 0.37 0.36 0.42 0.40 0.37 3.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 29/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.30 0.34 0.295 0.30 0.32 0.34 0.36 -
P/RPS 0.54 0.68 0.34 0.36 0.40 0.49 0.38 26.42%
P/EPS 65.22 42.50 10.04 7.53 9.58 11.33 6.49 366.33%
EY 1.53 2.35 9.96 13.29 10.44 8.82 15.40 -78.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.94 -
P/NAPS 0.36 0.40 0.35 0.35 0.39 0.40 0.43 -11.18%

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