[EMETALL] QoQ Cumulative 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- 36.02%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 63,373 35,162 140,361 101,663 59,072 26,287 93,888 -23.07%
PBT 4,190 1,854 8,194 9,680 6,358 3,701 16,535 -59.98%
Tax -107 46 3,520 2,196 2,373 -338 -1,251 -80.61%
NP 4,083 1,900 11,714 11,876 8,731 3,363 15,284 -58.55%
-
NP to SH 4,083 1,900 11,714 11,876 8,731 3,363 15,284 -58.55%
-
Tax Rate 2.55% -2.48% -42.96% -22.69% -37.32% 9.13% 7.57% -
Total Cost 59,290 33,262 128,647 89,787 50,341 22,924 78,604 -17.15%
-
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 3.46% 1.59% 10.13% 10.04% 7.87% 3.17% 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 37.10 20.54 83.79 61.04 35.66 15.87 85.35 -42.64%
EPS 2.39 1.11 6.99 7.13 5.27 2.03 9.26 -59.49%
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 20.59 11.42 45.60 33.03 19.19 8.54 30.50 -23.06%
EPS 1.33 0.62 3.81 3.86 2.84 1.09 4.97 -58.50%
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 2.02 4.04 1.21 1.62 2.10 4.41 1.16 44.79%
P/EPS 31.38 74.77 14.44 13.88 14.23 34.48 7.13 168.80%
EY 3.19 1.34 6.92 7.20 7.03 2.90 14.03 -62.78%
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 1.83 4.28 1.07 1.61 2.92 4.66 0.96 53.80%
P/EPS 28.45 79.28 12.87 13.74 19.73 36.45 5.90 185.69%
EY 3.51 1.26 7.77 7.28 5.07 2.74 16.94 -65.01%
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