[EMETALL] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.07%
YoY- -64.88%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,466 37,139 39,054 38,842 29,839 43,353 42,817 -36.86%
PBT 471 -324 2,732 1,704 1,501 1,037 3,830 -75.23%
Tax -131 216 -490 -147 -224 -1,513 44 -
NP 340 -108 2,242 1,557 1,277 -476 3,874 -80.22%
-
NP to SH 343 -105 2,249 1,560 1,278 -472 3,874 -80.10%
-
Tax Rate 27.81% - 17.94% 8.63% 14.92% 145.90% -1.15% -
Total Cost 21,126 37,247 36,812 37,285 28,562 43,829 38,943 -33.45%
-
Net Worth 145,775 137,199 143,733 140,739 144,840 133,679 137,157 4.14%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 4,284 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 145,775 137,199 143,733 140,739 144,840 133,679 137,157 4.14%
NOSH 171,499 163,333 169,097 169,565 170,400 171,383 171,447 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.58% -0.29% 5.74% 4.01% 4.28% -1.10% 9.05% -
ROE 0.24% -0.08% 1.56% 1.11% 0.88% -0.35% 2.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.52 22.74 23.10 22.91 17.51 25.30 24.97 -36.85%
EPS 0.20 -0.06 1.33 0.92 0.75 -4.63 2.26 -80.11%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.85 0.84 0.85 0.83 0.85 0.78 0.80 4.12%
Adjusted Per Share Value based on latest NOSH - 169,565
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.97 12.07 12.69 12.62 9.69 14.09 13.91 -36.88%
EPS 0.11 -0.03 0.73 0.51 0.42 -0.15 1.26 -80.29%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.4736 0.4458 0.467 0.4573 0.4706 0.4343 0.4456 4.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.29 0.31 0.31 0.35 0.34 0.31 0.28 -
P/RPS 2.32 1.36 1.34 1.53 1.94 1.23 1.12 62.42%
P/EPS 145.00 -482.22 23.31 38.04 45.33 -112.56 12.39 414.69%
EY 0.69 -0.21 4.29 2.63 2.21 -0.89 8.07 -80.56%
DY 0.00 0.00 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.34 0.37 0.36 0.42 0.40 0.40 0.35 -1.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 -
Price 0.34 0.295 0.30 0.32 0.34 0.36 0.31 -
P/RPS 2.72 1.30 1.30 1.40 1.94 1.42 1.24 68.74%
P/EPS 170.00 -458.89 22.56 34.78 45.33 -130.72 13.72 434.64%
EY 0.59 -0.22 4.43 2.88 2.21 -0.77 7.29 -81.26%
DY 0.00 0.00 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.40 0.35 0.35 0.39 0.40 0.46 0.39 1.70%

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