[EMETALL] QoQ Cumulative 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- -53.54%
YoY- -73.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 104,843 67,917 20,371 112,563 90,649 63,373 35,162 107.02%
PBT 7,272 5,464 1,959 4,572 6,972 4,190 1,854 148.50%
Tax -298 -273 -139 -1,510 -382 -107 46 -
NP 6,974 5,191 1,820 3,062 6,590 4,083 1,900 137.76%
-
NP to SH 6,974 5,191 1,820 3,062 6,590 4,083 1,900 137.76%
-
Tax Rate 4.10% 5.00% 7.10% 33.03% 5.48% 2.55% -2.48% -
Total Cost 97,869 62,726 18,551 109,501 84,059 59,290 33,262 105.20%
-
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 2,141 2,141 - - - - - -
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 5.73% 4.21% 1.51% 2.59% 5.42% 3.46% 1.59% -
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 61.19 39.64 11.86 65.80 52.96 37.10 20.54 106.90%
EPS 4.07 3.03 1.06 1.79 3.85 2.39 1.11 137.59%
DPS 1.25 1.25 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 34.06 22.07 6.62 36.57 29.45 20.59 11.42 107.06%
EPS 2.27 1.69 0.59 0.99 2.14 1.33 0.62 137.36%
DPS 0.70 0.70 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 0.83 1.54 4.80 0.91 1.27 2.02 4.04 -65.14%
P/EPS 12.53 20.13 53.77 33.52 17.40 31.38 74.77 -69.57%
EY 7.98 4.97 1.86 2.98 5.75 3.19 1.34 228.19%
DY 2.45 2.05 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 0.75 1.31 4.89 0.76 1.13 1.83 4.28 -68.65%
P/EPS 11.30 17.16 54.72 27.93 15.58 28.45 79.28 -72.68%
EY 8.85 5.83 1.83 3.58 6.42 3.51 1.26 266.32%
DY 2.72 2.40 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