[EMETALL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.17%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 61,528 77,348 85,864 119,356 103,540 99,648 81,484 -4.57%
PBT 744 -1,872 1,884 6,004 7,044 9,976 7,836 -32.44%
Tax -408 -180 -524 -896 -432 -148 -556 -5.02%
NP 336 -2,052 1,360 5,108 6,612 9,828 7,280 -40.09%
-
NP to SH 336 -2,076 1,372 5,112 6,612 9,828 7,280 -40.09%
-
Tax Rate 54.84% - 27.81% 14.92% 6.13% 1.48% 7.10% -
Total Cost 61,192 79,400 84,504 114,248 96,928 89,820 74,204 -3.16%
-
Net Worth 142,800 145,654 145,775 144,840 131,288 126,262 120,188 2.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 142,800 145,654 145,775 144,840 131,288 126,262 120,188 2.91%
NOSH 167,999 167,419 171,499 170,400 170,505 170,624 171,698 -0.36%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.55% -2.65% 1.58% 4.28% 6.39% 9.86% 8.93% -
ROE 0.24% -1.43% 0.94% 3.53% 5.04% 7.78% 6.06% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.62 46.20 50.07 70.04 60.73 58.40 47.46 -4.22%
EPS 0.20 -1.24 0.80 3.00 3.88 5.76 4.24 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.85 0.77 0.74 0.70 3.28%
Adjusted Per Share Value based on latest NOSH - 170,400
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.99 25.13 27.90 38.78 33.64 32.38 26.47 -4.56%
EPS 0.11 -0.67 0.45 1.66 2.15 3.19 2.37 -40.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.464 0.4732 0.4736 0.4706 0.4266 0.4102 0.3905 2.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.255 0.32 0.29 0.34 0.44 0.44 0.57 -
P/RPS 0.70 0.69 0.58 0.49 0.72 0.75 1.20 -8.58%
P/EPS 127.50 -25.81 36.25 11.33 11.35 7.64 13.44 45.47%
EY 0.78 -3.87 2.76 8.82 8.81 13.09 7.44 -31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.34 0.40 0.57 0.59 0.81 -15.25%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 27/05/10 21/05/09 -
Price 0.27 0.32 0.34 0.34 0.44 0.44 0.58 -
P/RPS 0.74 0.69 0.68 0.49 0.72 0.75 1.22 -7.99%
P/EPS 135.00 -25.81 42.50 11.33 11.35 7.64 13.68 46.43%
EY 0.74 -3.87 2.35 8.82 8.81 13.09 7.31 -31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.40 0.57 0.59 0.83 -14.68%

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