[EMETALL] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 370.76%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 15,382 19,337 21,466 29,839 25,885 24,912 20,371 -4.57%
PBT 186 -468 471 1,501 1,761 2,494 1,959 -32.44%
Tax -102 -45 -131 -224 -108 -37 -139 -5.02%
NP 84 -513 340 1,277 1,653 2,457 1,820 -40.09%
-
NP to SH 84 -519 343 1,278 1,653 2,457 1,820 -40.09%
-
Tax Rate 54.84% - 27.81% 14.92% 6.13% 1.48% 7.10% -
Total Cost 15,298 19,850 21,126 28,562 24,232 22,455 18,551 -3.16%
-
Net Worth 142,800 145,654 145,775 144,840 131,288 126,262 120,188 2.91%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 142,800 145,654 145,775 144,840 131,288 126,262 120,188 2.91%
NOSH 167,999 167,419 171,499 170,400 170,505 170,624 171,698 -0.36%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.55% -2.65% 1.58% 4.28% 6.39% 9.86% 8.93% -
ROE 0.06% -0.36% 0.24% 0.88% 1.26% 1.95% 1.51% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.16 11.55 12.52 17.51 15.18 14.60 11.86 -4.21%
EPS 0.05 -0.31 0.20 0.75 0.97 1.44 1.06 -39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.85 0.77 0.74 0.70 3.28%
Adjusted Per Share Value based on latest NOSH - 170,400
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.00 6.28 6.97 9.69 8.41 8.09 6.62 -4.56%
EPS 0.03 -0.17 0.11 0.42 0.54 0.80 0.59 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.464 0.4732 0.4736 0.4706 0.4266 0.4102 0.3905 2.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.255 0.32 0.29 0.34 0.44 0.44 0.57 -
P/RPS 2.79 2.77 2.32 1.94 2.90 3.01 4.80 -8.64%
P/EPS 510.00 -103.23 145.00 45.33 45.39 30.56 53.77 45.46%
EY 0.20 -0.97 0.69 2.21 2.20 3.27 1.86 -31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.34 0.40 0.57 0.59 0.81 -15.25%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 27/05/10 21/05/09 -
Price 0.27 0.32 0.34 0.34 0.44 0.44 0.58 -
P/RPS 2.95 2.77 2.72 1.94 2.90 3.01 4.89 -8.07%
P/EPS 540.00 -103.23 170.00 45.33 45.39 30.56 54.72 46.43%
EY 0.19 -0.97 0.59 2.21 2.20 3.27 1.83 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.40 0.40 0.57 0.59 0.83 -14.68%

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