[EMETALL] YoY Annualized 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- 19.43%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 78,676 63,681 78,726 143,646 158,880 106,056 139,790 -9.13%
PBT 5,389 -2,769 -3,048 7,916 13,469 13,742 9,696 -9.32%
Tax -494 -242 -476 -1,148 -177 -284 -397 3.70%
NP 4,894 -3,012 -3,524 6,768 13,292 13,458 9,298 -10.13%
-
NP to SH 4,890 -3,014 -3,509 6,778 13,292 13,458 9,298 -10.15%
-
Tax Rate 9.17% - - 14.50% 1.31% 2.07% 4.09% -
Total Cost 73,781 66,693 82,250 136,878 145,588 92,597 130,492 -9.06%
-
Net Worth 146,383 145,108 138,348 144,528 136,828 131,735 121,659 3.12%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 2,855 -
Div Payout % - - - - - - 30.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 146,383 145,108 138,348 144,528 136,828 131,735 121,659 3.12%
NOSH 168,256 168,731 168,717 170,033 171,035 171,084 171,351 -0.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.22% -4.73% -4.48% 4.71% 8.37% 12.69% 6.65% -
ROE 3.34% -2.08% -2.54% 4.69% 9.71% 10.22% 7.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.76 37.74 46.66 84.48 92.89 61.99 81.58 -8.85%
EPS 2.91 -1.79 -2.08 3.99 7.76 7.87 5.43 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.87 0.86 0.82 0.85 0.80 0.77 0.71 3.44%
Adjusted Per Share Value based on latest NOSH - 169,097
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.56 20.69 25.58 46.67 51.62 34.46 45.42 -9.13%
EPS 1.59 -0.98 -1.14 2.20 4.32 4.37 3.02 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
NAPS 0.4756 0.4715 0.4495 0.4696 0.4446 0.428 0.3953 3.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.21 0.31 0.30 0.31 0.28 0.42 0.51 -
P/RPS 0.45 0.82 0.64 0.37 0.30 0.68 0.63 -5.45%
P/EPS 7.22 -17.35 -14.42 7.78 3.60 5.34 9.40 -4.30%
EY 13.84 -5.76 -6.93 12.86 27.76 18.73 10.64 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.27 -
P/NAPS 0.24 0.36 0.37 0.36 0.35 0.55 0.72 -16.72%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 25/11/14 29/11/13 29/11/12 22/11/11 30/11/10 25/11/09 -
Price 0.22 0.30 0.30 0.30 0.31 0.50 0.46 -
P/RPS 0.47 0.79 0.64 0.36 0.33 0.81 0.56 -2.87%
P/EPS 7.57 -16.79 -14.42 7.53 3.99 6.36 8.48 -1.87%
EY 13.21 -5.96 -6.93 13.29 25.07 15.73 11.80 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 0.25 0.35 0.37 0.35 0.39 0.65 0.65 -14.71%

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