[EMETALL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 137.75%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 119,356 103,540 99,648 81,484 140,648 105,148 54,528 13.93%
PBT 6,004 7,044 9,976 7,836 7,416 14,804 3,072 11.80%
Tax -896 -432 -148 -556 184 -1,352 -868 0.53%
NP 5,108 6,612 9,828 7,280 7,600 13,452 2,204 15.02%
-
NP to SH 5,112 6,612 9,828 7,280 7,600 13,452 2,204 15.03%
-
Tax Rate 14.92% 6.13% 1.48% 7.10% -2.48% 9.13% 28.26% -
Total Cost 114,248 96,928 89,820 74,204 133,048 91,696 52,324 13.88%
-
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 88,160 8.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,840 131,288 126,262 120,188 119,819 106,025 88,160 8.61%
NOSH 170,400 170,505 170,624 171,698 171,171 165,665 110,200 7.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.28% 6.39% 9.86% 8.93% 5.40% 12.79% 4.04% -
ROE 3.53% 5.04% 7.78% 6.06% 6.34% 12.69% 2.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 70.04 60.73 58.40 47.46 82.17 63.47 49.48 5.95%
EPS 3.00 3.88 5.76 4.24 4.44 8.12 2.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.77 0.74 0.70 0.70 0.64 0.80 1.01%
Adjusted Per Share Value based on latest NOSH - 171,698
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.78 33.64 32.38 26.47 45.70 34.16 17.72 13.93%
EPS 1.66 2.15 3.19 2.37 2.47 4.37 0.72 14.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4706 0.4266 0.4102 0.3905 0.3893 0.3445 0.2864 8.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.34 0.44 0.44 0.57 0.83 0.70 0.75 -
P/RPS 0.49 0.72 0.75 1.20 1.01 1.10 1.52 -17.18%
P/EPS 11.33 11.35 7.64 13.44 18.69 8.62 37.50 -18.06%
EY 8.82 8.81 13.09 7.44 5.35 11.60 2.67 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.59 0.81 1.19 1.09 0.94 -13.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 25/05/06 -
Price 0.34 0.44 0.44 0.58 0.88 0.74 0.96 -
P/RPS 0.49 0.72 0.75 1.22 1.07 1.17 1.94 -20.47%
P/EPS 11.33 11.35 7.64 13.68 19.82 9.11 48.00 -21.36%
EY 8.82 8.81 13.09 7.31 5.05 10.97 2.08 27.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.59 0.83 1.26 1.16 1.20 -16.71%

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