[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -34.96%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 158,880 152,686 103,540 95,898 106,056 105,100 99,648 36.44%
PBT 13,469 12,544 7,044 8,381 13,742 12,038 9,976 22.13%
Tax -177 -354 -432 373 -284 -182 -148 12.65%
NP 13,292 12,190 6,612 8,754 13,458 11,856 9,828 22.27%
-
NP to SH 13,292 12,190 6,612 8,754 13,458 11,856 9,828 22.27%
-
Tax Rate 1.31% 2.82% 6.13% -4.45% 2.07% 1.51% 1.48% -
Total Cost 145,588 140,496 96,928 87,144 92,597 93,244 89,820 37.94%
-
Net Worth 136,828 131,862 131,288 131,909 131,735 128,497 126,262 5.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,282 - - - -
Div Payout % - - - 48.92% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 136,828 131,862 131,288 131,909 131,735 128,497 126,262 5.49%
NOSH 171,035 171,250 170,505 171,311 171,084 171,329 170,624 0.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.37% 7.98% 6.39% 9.13% 12.69% 11.28% 9.86% -
ROE 9.71% 9.24% 5.04% 6.64% 10.22% 9.23% 7.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.89 89.16 60.73 55.98 61.99 61.34 58.40 36.22%
EPS 7.76 7.12 3.88 5.11 7.87 6.92 5.76 21.95%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.77 0.77 0.77 0.75 0.74 5.32%
Adjusted Per Share Value based on latest NOSH - 171,794
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.62 49.61 33.64 31.16 34.46 34.15 32.38 36.42%
EPS 4.32 3.96 2.15 2.84 4.37 3.85 3.19 22.38%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.4446 0.4284 0.4266 0.4286 0.428 0.4175 0.4102 5.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.44 0.44 0.49 0.42 0.45 0.44 -
P/RPS 0.30 0.49 0.72 0.88 0.68 0.73 0.75 -45.68%
P/EPS 3.60 6.18 11.35 9.59 5.34 6.50 7.64 -39.41%
EY 27.76 16.18 8.81 10.43 18.73 15.38 13.09 64.98%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.35 0.57 0.57 0.64 0.55 0.60 0.59 -29.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 27/05/11 28/02/11 30/11/10 26/08/10 27/05/10 -
Price 0.31 0.41 0.44 0.48 0.50 0.42 0.44 -
P/RPS 0.33 0.46 0.72 0.86 0.81 0.68 0.75 -42.12%
P/EPS 3.99 5.76 11.35 9.39 6.36 6.07 7.64 -35.12%
EY 25.07 17.36 8.81 10.65 15.73 16.48 13.09 54.15%
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.39 0.53 0.57 0.62 0.65 0.56 0.59 -24.09%

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