[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -40.56%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 162,291 104,843 67,917 20,371 112,563 90,649 63,373 86.85%
PBT 11,379 7,272 5,464 1,959 4,572 6,972 4,190 94.29%
Tax -2,187 -298 -273 -139 -1,510 -382 -107 643.45%
NP 9,192 6,974 5,191 1,820 3,062 6,590 4,083 71.51%
-
NP to SH 9,192 6,974 5,191 1,820 3,062 6,590 4,083 71.51%
-
Tax Rate 19.22% 4.10% 5.00% 7.10% 33.03% 5.48% 2.55% -
Total Cost 153,099 97,869 62,726 18,551 109,501 84,059 59,290 87.89%
-
Net Worth 125,073 121,659 123,350 120,188 118,032 121,529 117,877 4.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,283 2,141 2,141 - - - - -
Div Payout % 46.60% 30.71% 41.25% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 125,073 121,659 123,350 120,188 118,032 121,529 117,877 4.01%
NOSH 171,333 171,351 171,320 171,698 171,061 171,168 170,836 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.66% 6.65% 7.64% 8.93% 2.72% 7.27% 6.44% -
ROE 7.35% 5.73% 4.21% 1.51% 2.59% 5.42% 3.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.72 61.19 39.64 11.86 65.80 52.96 37.10 86.48%
EPS 5.37 4.07 3.03 1.06 1.79 3.85 2.39 71.29%
DPS 2.50 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.72 0.70 0.69 0.71 0.69 3.81%
Adjusted Per Share Value based on latest NOSH - 171,698
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.73 34.06 22.07 6.62 36.57 29.45 20.59 86.86%
EPS 2.99 2.27 1.69 0.59 0.99 2.14 1.33 71.35%
DPS 1.39 0.70 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3953 0.4008 0.3905 0.3835 0.3949 0.383 4.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.51 0.61 0.57 0.60 0.67 0.75 -
P/RPS 0.46 0.83 1.54 4.80 0.91 1.27 2.02 -62.60%
P/EPS 8.20 12.53 20.13 53.77 33.52 17.40 31.38 -59.02%
EY 12.19 7.98 4.97 1.86 2.98 5.75 3.19 143.82%
DY 5.68 2.45 2.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.85 0.81 0.87 0.94 1.09 -32.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.45 0.46 0.52 0.58 0.50 0.60 0.68 -
P/RPS 0.48 0.75 1.31 4.89 0.76 1.13 1.83 -58.92%
P/EPS 8.39 11.30 17.16 54.72 27.93 15.58 28.45 -55.59%
EY 11.92 8.85 5.83 1.83 3.58 6.42 3.51 125.43%
DY 5.56 2.72 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.72 0.83 0.72 0.85 0.99 -26.73%

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