[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.32%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 126,746 140,648 140,361 135,550 118,144 105,148 93,888 22.16%
PBT 8,380 7,416 8,194 12,906 12,716 14,804 16,535 -36.46%
Tax -214 184 3,520 2,928 4,746 -1,352 -1,251 -69.21%
NP 8,166 7,600 11,714 15,834 17,462 13,452 15,284 -34.18%
-
NP to SH 8,166 7,600 11,714 15,834 17,462 13,452 15,284 -34.18%
-
Tax Rate 2.55% -2.48% -42.96% -22.69% -37.32% 9.13% 7.57% -
Total Cost 118,580 133,048 128,647 119,716 100,682 91,696 78,604 31.56%
-
Net Worth 117,877 119,819 115,579 118,260 111,001 106,025 70,399 41.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,187 - - - 2,750 -
Div Payout % - - 35.75% - - - 17.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 117,877 119,819 115,579 118,260 111,001 106,025 70,399 41.05%
NOSH 170,836 171,171 167,506 166,563 165,673 165,665 110,000 34.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.44% 5.40% 8.35% 11.68% 14.78% 12.79% 16.28% -
ROE 6.93% 6.34% 10.13% 13.39% 15.73% 12.69% 21.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 74.19 82.17 83.79 81.38 71.31 63.47 85.35 -8.92%
EPS 4.78 4.44 6.99 9.51 10.54 8.12 9.26 -35.67%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.69 0.70 0.69 0.71 0.67 0.64 0.64 5.14%
Adjusted Per Share Value based on latest NOSH - 168,181
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.18 45.70 45.60 44.04 38.39 34.16 30.50 22.18%
EPS 2.65 2.47 3.81 5.14 5.67 4.37 4.97 -34.27%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.89 -
NAPS 0.383 0.3893 0.3755 0.3842 0.3606 0.3445 0.2287 41.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.83 1.01 0.99 0.75 0.70 0.99 -
P/RPS 1.01 1.01 1.21 1.22 1.05 1.10 1.16 -8.82%
P/EPS 15.69 18.69 14.44 10.41 7.12 8.62 7.13 69.26%
EY 6.37 5.35 6.92 9.60 14.05 11.60 14.03 -40.95%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.53 -
P/NAPS 1.09 1.19 1.46 1.39 1.12 1.09 1.55 -20.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 -
Price 0.68 0.88 0.90 0.98 1.04 0.74 0.82 -
P/RPS 0.92 1.07 1.07 1.20 1.46 1.17 0.96 -2.79%
P/EPS 14.23 19.82 12.87 10.31 9.87 9.11 5.90 79.94%
EY 7.03 5.05 7.77 9.70 10.13 10.97 16.94 -44.39%
DY 0.00 0.00 2.78 0.00 0.00 0.00 3.05 -
P/NAPS 0.99 1.26 1.30 1.38 1.55 1.16 1.28 -15.75%

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