[EMETALL] YoY 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- 22.07%
YoY- -64.88%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 17,525 15,310 24,501 38,842 50,458 27,638 47,546 -15.31%
PBT 124 -322 172 1,704 4,511 3,525 3,505 -42.68%
Tax -134 -109 -139 -147 -69 -54 -134 0.00%
NP -10 -431 33 1,557 4,442 3,471 3,371 -
-
NP to SH -9 -430 40 1,560 4,442 3,471 3,371 -
-
Tax Rate 108.06% - 80.81% 8.63% 1.53% 1.53% 3.82% -
Total Cost 17,535 15,741 24,468 37,285 46,016 24,167 44,175 -14.26%
-
Net Worth 76,500 147,920 167,999 140,739 131,575 128,238 123,204 -7.63%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 2,138 -
Div Payout % - - - - - - 63.45% -
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 76,500 147,920 167,999 140,739 131,575 128,238 123,204 -7.63%
NOSH 90,000 172,000 200,000 169,565 170,877 170,985 171,116 -10.15%
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 -0.06% -2.82% 0.13% 4.01% 8.80% 12.56% 7.09% -
ROE -0.01% -0.29% 0.02% 1.11% 3.38% 2.71% 2.74% -
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 19.47 8.90 12.25 22.91 29.53 16.16 27.79 -5.75%
EPS -0.01 -0.25 0.02 0.92 2.60 2.03 1.97 -
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 5.69 4.97 7.96 12.62 16.39 8.98 15.45 -15.32%
EPS 0.00 -0.14 0.01 0.51 1.44 1.13 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.2486 0.4806 0.5458 0.4573 0.4275 0.4167 0.4003 -7.62%
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 1.23 3.82 2.69 1.53 1.49 2.78 2.20 -9.23%
P/EPS -2,400.00 -136.00 1,650.00 38.04 16.93 22.17 30.96 -
EY -0.04 -0.74 0.06 2.63 5.91 4.51 3.23 -
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 1.05 4.04 2.45 1.40 1.39 2.60 1.87 -9.16%
P/EPS -2,050.00 -144.00 1,500.00 34.78 15.77 20.69 26.40 -
EY -0.05 -0.69 0.07 2.88 6.34 4.83 3.79 -
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