[EMETALL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.52%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 78,726 143,646 158,880 106,056 139,790 120,865 135,550 -8.65%
PBT -3,048 7,916 13,469 13,742 9,696 9,296 12,906 -
Tax -476 -1,148 -177 -284 -397 -509 2,928 -
NP -3,524 6,768 13,292 13,458 9,298 8,786 15,834 -
-
NP to SH -3,509 6,778 13,292 13,458 9,298 8,786 15,834 -
-
Tax Rate - 14.50% 1.31% 2.07% 4.09% 5.48% -22.69% -
Total Cost 82,250 136,878 145,588 92,597 130,492 112,078 119,716 -6.05%
-
Net Worth 138,348 144,528 136,828 131,735 121,659 121,529 118,260 2.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 2,855 - - -
Div Payout % - - - - 30.71% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 138,348 144,528 136,828 131,735 121,659 121,529 118,260 2.64%
NOSH 168,717 170,033 171,035 171,084 171,351 171,168 166,563 0.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.48% 4.71% 8.37% 12.69% 6.65% 7.27% 11.68% -
ROE -2.54% 4.69% 9.71% 10.22% 7.64% 7.23% 13.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.66 84.48 92.89 61.99 81.58 70.61 81.38 -8.84%
EPS -2.08 3.99 7.76 7.87 5.43 5.13 9.51 -
DPS 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
NAPS 0.82 0.85 0.80 0.77 0.71 0.71 0.71 2.42%
Adjusted Per Share Value based on latest NOSH - 171,440
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.58 46.67 51.62 34.46 45.42 39.27 44.04 -8.64%
EPS -1.14 2.20 4.32 4.37 3.02 2.85 5.14 -
DPS 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
NAPS 0.4495 0.4696 0.4446 0.428 0.3953 0.3949 0.3842 2.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.30 0.31 0.28 0.42 0.51 0.67 0.99 -
P/RPS 0.64 0.37 0.30 0.68 0.63 0.95 1.22 -10.18%
P/EPS -14.42 7.78 3.60 5.34 9.40 13.05 10.41 -
EY -6.93 12.86 27.76 18.73 10.64 7.66 9.60 -
DY 0.00 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 0.37 0.36 0.35 0.55 0.72 0.94 1.39 -19.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 -
Price 0.30 0.30 0.31 0.50 0.46 0.60 0.98 -
P/RPS 0.64 0.36 0.33 0.81 0.56 0.85 1.20 -9.93%
P/EPS -14.42 7.53 3.99 6.36 8.48 11.69 10.31 -
EY -6.93 13.29 25.07 15.73 11.80 8.56 9.70 -
DY 0.00 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.37 0.35 0.39 0.65 0.65 0.85 1.38 -19.68%

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