[EMETALL] YoY TTM 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- -3.95%
YoY- 26.15%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 60,464 74,130 136,501 166,467 96,871 166,832 97,772 -7.69%
PBT -1,649 6,031 4,583 10,879 6,929 11,914 4,762 -
Tax -527 -657 -552 -1,762 302 -2,085 -1,685 -17.60%
NP -2,176 5,374 4,031 9,117 7,231 9,829 3,077 -
-
NP to SH -2,662 5,388 4,047 9,122 7,231 9,829 3,077 -
-
Tax Rate - 10.89% 12.04% 16.20% -4.36% 17.50% 35.38% -
Total Cost 62,640 68,756 132,470 157,350 89,640 157,003 94,695 -6.65%
-
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 - - - 4,284 4,294 2,138 - -
Div Payout % - - - 46.97% 59.40% 21.76% - -
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 -3.60% 7.25% 2.95% 5.48% 7.46% 5.89% 3.15% -
ROE -1.86% 3.70% 2.78% 6.30% 5.51% 7.78% 2.56% -
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 35.99 44.28 79.59 97.69 56.81 97.78 56.94 -7.35%
EPS -1.58 3.22 2.36 5.35 4.24 5.76 1.79 -
DPS 0.00 0.00 0.00 2.50 2.50 1.25 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 19.65 24.09 44.35 54.09 31.47 54.20 31.77 -7.69%
EPS -0.86 1.75 1.31 2.96 2.35 3.19 1.00 -
DPS 0.00 0.00 0.00 1.39 1.40 0.69 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 0.71 0.72 0.36 0.35 0.77 0.45 1.00 -5.54%
P/EPS -16.09 9.94 12.29 6.35 10.38 7.64 31.81 -
EY -6.21 10.06 8.14 15.74 9.64 13.09 3.14 -
DY 0.00 0.00 0.00 7.35 5.68 2.84 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 0.75 0.72 0.43 0.35 0.77 0.45 1.02 -4.99%
P/EPS -17.04 9.94 14.41 6.35 10.38 7.64 32.36 -
EY -5.87 10.06 6.94 15.74 9.64 13.09 3.09 -
DY 0.00 0.00 0.00 7.35 5.68 2.84 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