[EMETALL] QoQ Cumulative 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- 79.14%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 45,967 21,466 144,874 107,735 68,681 29,839 162,515 -56.94%
PBT 643 471 5,612 5,937 3,205 1,501 11,139 -85.08%
Tax -270 -131 -645 -861 -371 -224 -1,646 -70.06%
NP 373 340 4,967 5,076 2,834 1,277 9,493 -88.46%
-
NP to SH 383 343 4,977 5,084 2,838 1,278 9,497 -88.26%
-
Tax Rate 41.99% 27.81% 11.49% 14.50% 11.58% 14.92% 14.78% -
Total Cost 45,594 21,126 139,907 102,659 65,847 28,562 153,022 -55.42%
-
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 0.27% 0.24% 3.50% 3.52% 2.01% 0.88% 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 27.60 12.52 85.52 63.36 40.41 17.51 94.87 -56.12%
EPS 0.23 0.20 2.94 2.99 1.67 0.75 5.56 -88.06%
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 14.93 6.97 47.07 35.00 22.31 9.69 52.80 -56.95%
EPS 0.12 0.11 1.62 1.65 0.92 0.42 3.09 -88.55%
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 1.20 2.32 0.36 0.49 0.87 1.94 0.33 136.65%
P/EPS 143.48 145.00 10.55 10.37 20.96 45.33 5.59 771.85%
EY 0.70 0.69 9.48 9.65 4.77 2.21 17.88 -88.49%
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 1.09 2.72 0.34 0.47 0.79 1.94 0.38 102.01%
P/EPS 130.43 170.00 10.04 10.03 19.16 45.33 6.49 640.54%
EY 0.77 0.59 9.96 9.97 5.22 2.21 15.40 -86.45%
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