[EMETALL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 61.4%
YoY- -44.51%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 67,917 20,371 112,563 90,649 63,373 35,162 140,361 -38.39%
PBT 5,464 1,959 4,572 6,972 4,190 1,854 8,194 -23.69%
Tax -273 -139 -1,510 -382 -107 46 3,520 -
NP 5,191 1,820 3,062 6,590 4,083 1,900 11,714 -41.90%
-
NP to SH 5,191 1,820 3,062 6,590 4,083 1,900 11,714 -41.90%
-
Tax Rate 5.00% 7.10% 33.03% 5.48% 2.55% -2.48% -42.96% -
Total Cost 62,726 18,551 109,501 84,059 59,290 33,262 128,647 -38.07%
-
Net Worth 123,350 120,188 118,032 121,529 117,877 119,819 115,579 4.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,141 - - - - - 4,187 -36.08%
Div Payout % 41.25% - - - - - 35.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 123,350 120,188 118,032 121,529 117,877 119,819 115,579 4.43%
NOSH 171,320 171,698 171,061 171,168 170,836 171,171 167,506 1.51%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.64% 8.93% 2.72% 7.27% 6.44% 5.40% 8.35% -
ROE 4.21% 1.51% 2.59% 5.42% 3.46% 1.59% 10.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.64 11.86 65.80 52.96 37.10 20.54 83.79 -39.31%
EPS 3.03 1.06 1.79 3.85 2.39 1.11 6.99 -42.75%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 2.50 -37.03%
NAPS 0.72 0.70 0.69 0.71 0.69 0.70 0.69 2.88%
Adjusted Per Share Value based on latest NOSH - 171,712
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.07 6.62 36.57 29.45 20.59 11.42 45.60 -38.38%
EPS 1.69 0.59 0.99 2.14 1.33 0.62 3.81 -41.86%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 1.36 -35.80%
NAPS 0.4008 0.3905 0.3835 0.3949 0.383 0.3893 0.3755 4.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.61 0.57 0.60 0.67 0.75 0.83 1.01 -
P/RPS 1.54 4.80 0.91 1.27 2.02 4.04 1.21 17.45%
P/EPS 20.13 53.77 33.52 17.40 31.38 74.77 14.44 24.81%
EY 4.97 1.86 2.98 5.75 3.19 1.34 6.92 -19.81%
DY 2.05 0.00 0.00 0.00 0.00 0.00 2.48 -11.93%
P/NAPS 0.85 0.81 0.87 0.94 1.09 1.19 1.46 -30.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.52 0.58 0.50 0.60 0.68 0.88 0.90 -
P/RPS 1.31 4.89 0.76 1.13 1.83 4.28 1.07 14.45%
P/EPS 17.16 54.72 27.93 15.58 28.45 79.28 12.87 21.16%
EY 5.83 1.83 3.58 6.42 3.51 1.26 7.77 -17.44%
DY 2.40 0.00 0.00 0.00 0.00 0.00 2.78 -9.34%
P/NAPS 0.72 0.83 0.72 0.85 0.99 1.26 1.30 -32.58%

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