[EMETALL] QoQ 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- 44.17%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,501 21,466 37,139 39,054 38,842 29,839 43,353 -31.66%
PBT 172 471 -324 2,732 1,704 1,501 1,037 -69.84%
Tax -139 -131 216 -490 -147 -224 -1,513 -79.66%
NP 33 340 -108 2,242 1,557 1,277 -476 -
-
NP to SH 40 343 -105 2,249 1,560 1,278 -472 -
-
Tax Rate 80.81% 27.81% - 17.94% 8.63% 14.92% 145.90% -
Total Cost 24,468 21,126 37,247 36,812 37,285 28,562 43,829 -32.22%
-
Net Worth 167,999 145,775 137,199 143,733 140,739 144,840 133,679 16.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 4,284 -
Div Payout % - - - - - - 0.00% -
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 167,999 145,775 137,199 143,733 140,739 144,840 133,679 16.47%
NOSH 200,000 171,499 163,333 169,097 169,565 170,400 171,383 10.85%
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 0.13% 1.58% -0.29% 5.74% 4.01% 4.28% -1.10% -
ROE 0.02% 0.24% -0.08% 1.56% 1.11% 0.88% -0.35% -
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 12.25 12.52 22.74 23.10 22.91 17.51 25.30 -38.36%
EPS 0.02 0.20 -0.06 1.33 0.92 0.75 -4.63 -
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 0.78 5.06%
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 7.96 6.97 12.07 12.69 12.62 9.69 14.09 -31.68%
EPS 0.01 0.11 -0.03 0.73 0.51 0.42 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
NAPS 0.5458 0.4736 0.4458 0.467 0.4573 0.4706 0.4343 16.47%
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 2.69 2.32 1.36 1.34 1.53 1.94 1.23 68.56%
P/EPS 1,650.00 145.00 -482.22 23.31 38.04 45.33 -112.56 -
EY 0.06 0.69 -0.21 4.29 2.63 2.21 -0.89 -
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 0.40 -1.67%
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 2.45 2.72 1.30 1.30 1.40 1.94 1.42 43.90%
P/EPS 1,500.00 170.00 -458.89 22.56 34.78 45.33 -130.72 -
EY 0.07 0.59 -0.22 4.43 2.88 2.21 -0.77 -
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 0.46 -15.08%

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