[EMETALL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.63%
YoY- 14.2%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 91,934 137,362 152,686 105,100 135,834 126,746 118,144 -4.09%
PBT 1,286 6,410 12,544 12,038 10,928 8,380 12,716 -31.71%
Tax -540 -742 -354 -182 -546 -214 4,746 -
NP 746 5,668 12,190 11,856 10,382 8,166 17,462 -40.84%
-
NP to SH 766 5,676 12,190 11,856 10,382 8,166 17,462 -40.58%
-
Tax Rate 41.99% 11.58% 2.82% 1.51% 5.00% 2.55% -37.32% -
Total Cost 91,188 131,694 140,496 93,244 125,452 118,580 100,682 -1.63%
-
Net Worth 139,878 141,050 131,862 128,497 123,350 117,877 111,001 3.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 4,283 - - -
Div Payout % - - - - 41.25% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 139,878 141,050 131,862 128,497 123,350 117,877 111,001 3.92%
NOSH 166,521 169,940 171,250 171,329 171,320 170,836 165,673 0.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.81% 4.13% 7.98% 11.28% 7.64% 6.44% 14.78% -
ROE 0.55% 4.02% 9.24% 9.23% 8.42% 6.93% 15.73% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.21 80.83 89.16 61.34 79.29 74.19 71.31 -4.17%
EPS 0.46 3.34 7.12 6.92 6.06 4.78 10.54 -40.63%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.84 0.83 0.77 0.75 0.72 0.69 0.67 3.83%
Adjusted Per Share Value based on latest NOSH - 170,985
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.87 44.63 49.61 34.15 44.13 41.18 38.39 -4.09%
EPS 0.25 1.84 3.96 3.85 3.37 2.65 5.67 -40.53%
DPS 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.4545 0.4583 0.4284 0.4175 0.4008 0.383 0.3606 3.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.33 0.35 0.44 0.45 0.61 0.75 0.75 -
P/RPS 0.60 0.43 0.49 0.73 0.77 1.01 1.05 -8.89%
P/EPS 71.74 10.48 6.18 6.50 10.07 15.69 7.12 46.91%
EY 1.39 9.54 16.18 15.38 9.93 6.37 14.05 -31.96%
DY 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 0.39 0.42 0.57 0.60 0.85 1.09 1.12 -16.10%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 26/08/11 26/08/10 27/08/09 29/08/08 24/08/07 -
Price 0.30 0.32 0.41 0.42 0.52 0.68 1.04 -
P/RPS 0.54 0.40 0.46 0.68 0.66 0.92 1.46 -15.26%
P/EPS 65.22 9.58 5.76 6.07 8.58 14.23 9.87 36.94%
EY 1.53 10.44 17.36 16.48 11.65 7.03 10.13 -27.00%
DY 0.00 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.36 0.39 0.53 0.56 0.72 0.99 1.55 -21.58%

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