[EMETALL] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -112.18%
YoY- 64.78%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,054 38,842 29,839 43,353 42,817 50,458 25,885 31.44%
PBT 2,732 1,704 1,501 1,037 3,830 4,511 1,761 33.90%
Tax -490 -147 -224 -1,513 44 -69 -108 173.30%
NP 2,242 1,557 1,277 -476 3,874 4,442 1,653 22.46%
-
NP to SH 2,249 1,560 1,278 -472 3,874 4,442 1,653 22.71%
-
Tax Rate 17.94% 8.63% 14.92% 145.90% -1.15% 1.53% 6.13% -
Total Cost 36,812 37,285 28,562 43,829 38,943 46,016 24,232 32.04%
-
Net Worth 143,733 140,739 144,840 133,679 137,157 131,575 131,288 6.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,284 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 143,733 140,739 144,840 133,679 137,157 131,575 131,288 6.20%
NOSH 169,097 169,565 170,400 171,383 171,447 170,877 170,505 -0.54%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.74% 4.01% 4.28% -1.10% 9.05% 8.80% 6.39% -
ROE 1.56% 1.11% 0.88% -0.35% 2.82% 3.38% 1.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.10 22.91 17.51 25.30 24.97 29.53 15.18 32.19%
EPS 1.33 0.92 0.75 -4.63 2.26 2.60 0.97 23.34%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.85 0.78 0.80 0.77 0.77 6.79%
Adjusted Per Share Value based on latest NOSH - 171,383
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.69 12.62 9.69 14.09 13.91 16.39 8.41 31.45%
EPS 0.73 0.51 0.42 -0.15 1.26 1.44 0.54 22.19%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.467 0.4573 0.4706 0.4343 0.4456 0.4275 0.4266 6.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.35 0.34 0.31 0.28 0.44 0.44 -
P/RPS 1.34 1.53 1.94 1.23 1.12 1.49 2.90 -40.14%
P/EPS 23.31 38.04 45.33 -112.56 12.39 16.93 45.39 -35.79%
EY 4.29 2.63 2.21 -0.89 8.07 5.91 2.20 55.89%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.40 0.40 0.35 0.57 0.57 -26.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 28/05/12 29/02/12 22/11/11 26/08/11 27/05/11 -
Price 0.30 0.32 0.34 0.36 0.31 0.41 0.44 -
P/RPS 1.30 1.40 1.94 1.42 1.24 1.39 2.90 -41.34%
P/EPS 22.56 34.78 45.33 -130.72 13.72 15.77 45.39 -37.17%
EY 4.43 2.88 2.21 -0.77 7.29 6.34 2.20 59.25%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.40 0.46 0.39 0.53 0.57 -27.69%

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