[EMETALL] YoY TTM 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- -31.59%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 62,679 64,939 122,160 154,851 119,691 146,924 117,107 -9.88%
PBT -1,203 5,537 3,051 8,072 7,915 11,934 5,931 -
Tax -552 -627 -544 -1,840 287 -2,005 -1,666 -16.80%
NP -1,755 4,910 2,507 6,232 8,202 9,929 4,265 -
-
NP to SH -2,241 4,918 2,527 6,240 8,202 9,929 4,265 -
-
Tax Rate - 11.32% 17.83% 22.79% -3.63% 16.80% 28.09% -
Total Cost 64,434 60,029 119,653 148,619 111,489 136,995 112,842 -8.91%
-
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 - - - 4,284 4,294 - 2,138 -
Div Payout % - - - 68.66% 52.36% - 50.15% -
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 -2.80% 7.56% 2.05% 4.02% 6.85% 6.76% 3.64% -
ROE -2.93% 3.32% 1.50% 4.43% 6.23% 7.74% 3.46% -
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 69.64 37.76 61.08 91.32 70.04 85.93 68.44 0.28%
EPS -2.49 2.86 1.26 3.68 4.80 5.81 2.49 -
DPS 0.00 0.00 0.00 2.50 2.50 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 20.36 21.10 39.69 50.31 38.89 47.74 38.05 -9.89%
EPS -0.73 1.60 0.82 2.03 2.66 3.23 1.39 -
DPS 0.00 0.00 0.00 1.39 1.40 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 0.34 0.90 0.54 0.38 0.63 0.52 0.89 -14.81%
P/EPS -9.64 11.89 26.12 9.51 9.17 7.75 24.47 -
EY -10.38 8.41 3.83 10.51 10.91 12.90 4.09 -
DY 0.00 0.00 0.00 7.14 5.68 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 0.29 0.95 0.49 0.35 0.59 0.49 0.76 -14.82%
P/EPS -8.23 12.59 23.74 8.70 8.54 7.23 20.86 -
EY -12.15 7.94 4.21 11.50 11.71 13.83 4.79 -
DY 0.00 0.00 0.00 7.81 6.10 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