[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.58%
YoY- -47.59%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 78,726 91,934 85,864 144,874 143,646 137,362 119,356 -24.20%
PBT -3,048 1,286 1,884 5,612 7,916 6,410 6,004 -
Tax -476 -540 -524 -645 -1,148 -742 -896 -34.38%
NP -3,524 746 1,360 4,967 6,768 5,668 5,108 -
-
NP to SH -3,509 766 1,372 4,977 6,778 5,676 5,112 -
-
Tax Rate - 41.99% 27.81% 11.49% 14.50% 11.58% 14.92% -
Total Cost 82,250 91,188 84,504 139,907 136,878 131,694 114,248 -19.65%
-
Net Worth 138,348 139,878 145,775 142,300 144,528 141,050 144,840 -3.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 138,348 139,878 145,775 142,300 144,528 141,050 144,840 -3.00%
NOSH 168,717 166,521 171,499 169,405 170,033 169,940 170,400 -0.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.48% 0.81% 1.58% 3.43% 4.71% 4.13% 4.28% -
ROE -2.54% 0.55% 0.94% 3.50% 4.69% 4.02% 3.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.66 55.21 50.07 85.52 84.48 80.83 70.04 -23.70%
EPS -2.08 0.46 0.80 2.94 3.99 3.34 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.84 0.85 0.84 0.85 0.83 0.85 -2.36%
Adjusted Per Share Value based on latest NOSH - 163,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.58 29.87 27.90 47.07 46.67 44.63 38.78 -24.20%
EPS -1.14 0.25 0.45 1.62 2.20 1.84 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4495 0.4545 0.4736 0.4623 0.4696 0.4583 0.4706 -3.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.30 0.33 0.29 0.31 0.31 0.35 0.34 -
P/RPS 0.64 0.60 0.58 0.36 0.37 0.43 0.49 19.46%
P/EPS -14.42 71.74 36.25 10.55 7.78 10.48 11.33 -
EY -6.93 1.39 2.76 9.48 12.86 9.54 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.34 0.37 0.36 0.42 0.40 -5.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 26/08/13 30/05/13 28/02/13 29/11/12 28/08/12 28/05/12 -
Price 0.30 0.30 0.34 0.295 0.30 0.32 0.34 -
P/RPS 0.64 0.54 0.68 0.34 0.36 0.40 0.49 19.46%
P/EPS -14.42 65.22 42.50 10.04 7.53 9.58 11.33 -
EY -6.93 1.53 2.35 9.96 13.29 10.44 8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.40 0.35 0.35 0.39 0.40 -5.06%

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