[EMETALL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 122.07%
YoY- -53.44%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 32,907 34,647 45,967 68,681 76,343 52,550 67,917 -11.37%
PBT 310 -790 643 3,205 6,272 6,019 5,464 -37.99%
Tax -236 -154 -270 -371 -177 -91 -273 -2.39%
NP 74 -944 373 2,834 6,095 5,928 5,191 -50.74%
-
NP to SH 75 -949 383 2,838 6,095 5,928 5,191 -50.63%
-
Tax Rate 76.13% - 41.99% 11.58% 2.82% 1.51% 5.00% -
Total Cost 32,833 35,591 45,594 65,847 70,248 46,622 62,726 -10.22%
-
Net Worth 159,375 145,739 139,878 141,050 131,862 128,497 123,350 4.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 2,141 -
Div Payout % - - - - - - 41.25% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 159,375 145,739 139,878 141,050 131,862 128,497 123,350 4.36%
NOSH 187,500 169,464 166,521 169,940 171,250 171,329 171,320 1.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.22% -2.72% 0.81% 4.13% 7.98% 11.28% 7.64% -
ROE 0.05% -0.65% 0.27% 2.01% 4.62% 4.61% 4.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.55 20.45 27.60 40.41 44.58 30.67 39.64 -12.69%
EPS 0.04 -0.56 0.23 1.67 3.56 3.46 3.03 -51.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.85 0.86 0.84 0.83 0.77 0.75 0.72 2.80%
Adjusted Per Share Value based on latest NOSH - 169,565
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.69 11.26 14.93 22.31 24.80 17.07 22.07 -11.37%
EPS 0.02 -0.31 0.12 0.92 1.98 1.93 1.69 -52.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.5178 0.4735 0.4545 0.4583 0.4284 0.4175 0.4008 4.35%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.24 0.34 0.33 0.35 0.44 0.45 0.61 -
P/RPS 1.37 1.66 1.20 0.87 0.99 1.47 1.54 -1.92%
P/EPS 600.00 -60.71 143.48 20.96 12.36 13.01 20.13 76.03%
EY 0.17 -1.65 0.70 4.77 8.09 7.69 4.97 -43.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.28 0.40 0.39 0.42 0.57 0.60 0.85 -16.88%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 26/08/13 28/08/12 26/08/11 26/08/10 27/08/09 -
Price 0.205 0.36 0.30 0.32 0.41 0.42 0.52 -
P/RPS 1.17 1.76 1.09 0.79 0.92 1.37 1.31 -1.86%
P/EPS 512.50 -64.29 130.43 19.16 11.52 12.14 17.16 76.09%
EY 0.20 -1.56 0.77 5.22 8.68 8.24 5.83 -42.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 0.24 0.42 0.36 0.39 0.53 0.56 0.72 -16.72%

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