[EMETALL] YoY Cumulative 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- 70.28%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 59,045 107,735 119,160 79,542 104,843 90,649 101,663 -8.65%
PBT -2,286 5,937 10,102 10,307 7,272 6,972 9,680 -
Tax -357 -861 -133 -213 -298 -382 2,196 -
NP -2,643 5,076 9,969 10,094 6,974 6,590 11,876 -
-
NP to SH -2,632 5,084 9,969 10,094 6,974 6,590 11,876 -
-
Tax Rate - 14.50% 1.32% 2.07% 4.10% 5.48% -22.69% -
Total Cost 61,688 102,659 109,191 69,448 97,869 84,059 89,787 -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 - - - - 2,141 - - -
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 -1.90% 3.52% 7.29% 7.66% 5.73% 5.42% 10.04% -
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 35.00 63.36 69.67 46.49 61.19 52.96 61.04 -8.84%
EPS -1.56 2.99 5.82 5.90 4.07 3.85 7.13 -
DPS 0.00 0.00 0.00 0.00 1.25 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 19.18 35.00 38.72 25.84 34.06 29.45 33.03 -8.65%
EPS -0.86 1.65 3.24 3.28 2.27 2.14 3.86 -
DPS 0.00 0.00 0.00 0.00 0.70 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 0.86 0.49 0.40 0.90 0.83 1.27 1.62 -10.00%
P/EPS -19.23 10.37 4.80 7.12 12.53 17.40 13.88 -
EY -5.20 9.65 20.82 14.05 7.98 5.75 7.20 -
DY 0.00 0.00 0.00 0.00 2.45 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 0.86 0.47 0.44 1.08 0.75 1.13 1.61 -9.91%
P/EPS -19.23 10.03 5.32 8.47 11.30 15.58 13.74 -
EY -5.20 9.97 18.80 11.80 8.85 6.42 7.28 -
DY 0.00 0.00 0.00 0.00 2.72 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