[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -65.15%
YoY- -73.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 139,790 135,834 81,484 112,563 120,865 126,746 140,648 -0.40%
PBT 9,696 10,928 7,836 4,572 9,296 8,380 7,416 19.54%
Tax -397 -546 -556 -1,510 -509 -214 184 -
NP 9,298 10,382 7,280 3,062 8,786 8,166 7,600 14.37%
-
NP to SH 9,298 10,382 7,280 3,062 8,786 8,166 7,600 14.37%
-
Tax Rate 4.09% 5.00% 7.10% 33.03% 5.48% 2.55% -2.48% -
Total Cost 130,492 125,452 74,204 109,501 112,078 118,580 133,048 -1.28%
-
Net Worth 121,659 123,350 120,188 118,032 121,529 117,877 119,819 1.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,855 4,283 - - - - - -
Div Payout % 30.71% 41.25% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 121,659 123,350 120,188 118,032 121,529 117,877 119,819 1.02%
NOSH 171,351 171,320 171,698 171,061 171,168 170,836 171,171 0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.65% 7.64% 8.93% 2.72% 7.27% 6.44% 5.40% -
ROE 7.64% 8.42% 6.06% 2.59% 7.23% 6.93% 6.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 81.58 79.29 47.46 65.80 70.61 74.19 82.17 -0.47%
EPS 5.43 6.06 4.24 1.79 5.13 4.78 4.44 14.34%
DPS 1.67 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.70 0.69 0.71 0.69 0.70 0.94%
Adjusted Per Share Value based on latest NOSH - 171,262
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.42 44.13 26.47 36.57 39.27 41.18 45.70 -0.40%
EPS 3.02 3.37 2.37 0.99 2.85 2.65 2.47 14.32%
DPS 0.93 1.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3953 0.4008 0.3905 0.3835 0.3949 0.383 0.3893 1.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.61 0.57 0.60 0.67 0.75 0.83 -
P/RPS 0.63 0.77 1.20 0.91 0.95 1.01 1.01 -26.97%
P/EPS 9.40 10.07 13.44 33.52 13.05 15.69 18.69 -36.73%
EY 10.64 9.93 7.44 2.98 7.66 6.37 5.35 58.08%
DY 3.27 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.81 0.87 0.94 1.09 1.19 -28.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 29/05/08 -
Price 0.46 0.52 0.58 0.50 0.60 0.68 0.88 -
P/RPS 0.56 0.66 1.22 0.76 0.85 0.92 1.07 -35.03%
P/EPS 8.48 8.58 13.68 27.93 11.69 14.23 19.82 -43.19%
EY 11.80 11.65 7.31 3.58 8.56 7.03 5.05 75.99%
DY 3.62 4.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.83 0.72 0.85 0.99 1.26 -35.65%

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