[EMETALL] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.78%
YoY- 35.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,466 29,839 25,885 24,912 20,371 35,162 26,287 -3.31%
PBT 471 1,501 1,761 2,494 1,959 1,854 3,701 -29.05%
Tax -131 -224 -108 -37 -139 46 -338 -14.60%
NP 340 1,277 1,653 2,457 1,820 1,900 3,363 -31.72%
-
NP to SH 343 1,278 1,653 2,457 1,820 1,900 3,363 -31.62%
-
Tax Rate 27.81% 14.92% 6.13% 1.48% 7.10% -2.48% 9.13% -
Total Cost 21,126 28,562 24,232 22,455 18,551 33,262 22,924 -1.35%
-
Net Worth 145,775 144,840 131,288 126,262 120,188 119,819 106,025 5.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 145,775 144,840 131,288 126,262 120,188 119,819 106,025 5.44%
NOSH 171,499 170,400 170,505 170,624 171,698 171,171 165,665 0.57%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.58% 4.28% 6.39% 9.86% 8.93% 5.40% 12.79% -
ROE 0.24% 0.88% 1.26% 1.95% 1.51% 1.59% 3.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.52 17.51 15.18 14.60 11.86 20.54 15.87 -3.87%
EPS 0.20 0.75 0.97 1.44 1.06 1.11 2.03 -32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.77 0.74 0.70 0.70 0.64 4.83%
Adjusted Per Share Value based on latest NOSH - 170,624
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.97 9.69 8.41 8.09 6.62 11.42 8.54 -3.32%
EPS 0.11 0.42 0.54 0.80 0.59 0.62 1.09 -31.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4736 0.4706 0.4266 0.4102 0.3905 0.3893 0.3445 5.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.29 0.34 0.44 0.44 0.57 0.83 0.70 -
P/RPS 2.32 1.94 2.90 3.01 4.80 4.04 4.41 -10.14%
P/EPS 145.00 45.33 45.39 30.56 53.77 74.77 34.48 27.01%
EY 0.69 2.21 2.20 3.27 1.86 1.34 2.90 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.57 0.59 0.81 1.19 1.09 -17.63%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 -
Price 0.34 0.34 0.44 0.44 0.58 0.88 0.74 -
P/RPS 2.72 1.94 2.90 3.01 4.89 4.28 4.66 -8.57%
P/EPS 170.00 45.33 45.39 30.56 54.72 79.28 36.45 29.22%
EY 0.59 2.21 2.20 3.27 1.83 1.26 2.74 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.57 0.59 0.83 1.26 1.16 -16.24%

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