[EMETALL] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -104.67%
YoY- 77.75%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,653 16,658 17,214 37,139 43,353 16,356 57,448 -15.66%
PBT 1,524 -226 9,256 -324 1,037 -1,926 4,107 -15.22%
Tax 981 -288 -386 216 -1,513 586 -1,889 -
NP 2,505 -514 8,870 -108 -476 -1,340 2,218 2.04%
-
NP to SH 2,608 -516 8,882 -105 -472 -1,340 2,218 2.73%
-
Tax Rate -64.37% - 4.17% - 145.90% - 45.99% -
Total Cost 18,148 17,172 8,344 37,247 43,829 17,696 55,230 -16.92%
-
Net Worth 155,070 141,483 146,780 137,199 133,679 132,282 125,021 3.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 4,284 4,294 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,070 141,483 146,780 137,199 133,679 132,282 125,021 3.65%
NOSH 176,216 166,451 168,713 163,333 171,383 171,794 171,262 0.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.13% -3.09% 51.53% -0.29% -1.10% -8.19% 3.86% -
ROE 1.68% -0.36% 6.05% -0.08% -0.35% -1.01% 1.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.72 10.01 10.20 22.74 25.30 9.52 33.54 -16.06%
EPS 1.48 -0.31 5.27 -0.06 -4.63 -0.78 1.30 2.18%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.88 0.85 0.87 0.84 0.78 0.77 0.73 3.16%
Adjusted Per Share Value based on latest NOSH - 163,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.71 5.41 5.59 12.07 14.09 5.31 18.67 -15.67%
EPS 0.85 -0.17 2.89 -0.03 -0.15 -0.44 0.72 2.80%
DPS 0.00 0.00 0.00 0.00 1.39 1.40 0.00 -
NAPS 0.5038 0.4597 0.4769 0.4458 0.4343 0.4298 0.4062 3.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.295 0.26 0.285 0.31 0.31 0.49 0.44 -
P/RPS 2.52 2.60 2.79 1.36 1.23 5.15 1.31 11.51%
P/EPS 19.93 -83.87 5.41 -482.22 -112.56 -62.82 33.97 -8.50%
EY 5.02 -1.19 18.47 -0.21 -0.89 -1.59 2.94 9.32%
DY 0.00 0.00 0.00 0.00 8.06 5.10 0.00 -
P/NAPS 0.34 0.31 0.33 0.37 0.40 0.64 0.60 -9.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.26 0.28 0.30 0.295 0.36 0.48 0.45 -
P/RPS 2.22 2.80 2.94 1.30 1.42 5.04 1.34 8.77%
P/EPS 17.57 -90.32 5.70 -458.89 -130.72 -61.54 34.75 -10.73%
EY 5.69 -1.11 17.55 -0.22 -0.77 -1.62 2.88 12.01%
DY 0.00 0.00 0.00 0.00 6.94 5.21 0.00 -
P/NAPS 0.30 0.33 0.34 0.35 0.46 0.62 0.62 -11.39%

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