[EMETALL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -47.11%
YoY- -28.88%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 39,054 42,817 26,992 36,926 27,276 42,591 20,177 11.62%
PBT 2,732 3,830 4,288 1,808 2,782 3,322 3,026 -1.68%
Tax -490 44 -122 -25 -275 -177 -273 10.23%
NP 2,242 3,874 4,166 1,783 2,507 3,145 2,753 -3.36%
-
NP to SH 2,249 3,874 4,166 1,783 2,507 3,145 2,753 -3.31%
-
Tax Rate 17.94% -1.15% 2.85% 1.38% 9.88% 5.33% 9.02% -
Total Cost 36,812 38,943 22,826 35,143 24,769 39,446 17,424 13.26%
-
Net Worth 143,733 137,157 132,009 121,724 121,915 119,409 98,006 6.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 143,733 137,157 132,009 121,724 121,915 119,409 98,006 6.58%
NOSH 169,097 171,447 171,440 171,442 171,712 168,181 110,120 7.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.74% 9.05% 15.43% 4.83% 9.19% 7.38% 13.64% -
ROE 1.56% 2.82% 3.16% 1.46% 2.06% 2.63% 2.81% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.10 24.97 15.74 21.54 15.88 25.32 18.32 3.93%
EPS 1.33 2.26 2.43 1.04 1.46 1.87 2.50 -9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.77 0.71 0.71 0.71 0.89 -0.76%
Adjusted Per Share Value based on latest NOSH - 171,442
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.69 13.91 8.77 12.00 8.86 13.84 6.56 11.61%
EPS 0.73 1.26 1.35 0.58 0.81 1.02 0.89 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.4456 0.4289 0.3955 0.3961 0.388 0.3184 6.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.28 0.42 0.51 0.67 0.99 0.89 -
P/RPS 1.34 1.12 2.67 2.37 4.22 3.91 4.86 -19.30%
P/EPS 23.31 12.39 17.28 49.04 45.89 52.94 35.60 -6.80%
EY 4.29 8.07 5.79 2.04 2.18 1.89 2.81 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.55 0.72 0.94 1.39 1.00 -15.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 -
Price 0.30 0.31 0.50 0.46 0.60 0.98 0.87 -
P/RPS 1.30 1.24 3.18 2.14 3.78 3.87 4.75 -19.40%
P/EPS 22.56 13.72 20.58 44.23 41.10 52.41 34.80 -6.96%
EY 4.43 7.29 4.86 2.26 2.43 1.91 2.87 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.65 0.65 0.85 1.38 0.98 -15.75%

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