[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.0%
YoY- 510.34%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 140,361 101,663 59,072 26,287 93,888 61,434 41,257 125.69%
PBT 8,194 9,680 6,358 3,701 16,535 10,450 7,424 6.78%
Tax 3,520 2,196 2,373 -338 -1,251 686 959 137.38%
NP 11,714 11,876 8,731 3,363 15,284 11,136 8,383 24.91%
-
NP to SH 11,714 11,876 8,731 3,363 15,284 11,136 8,383 24.91%
-
Tax Rate -42.96% -22.69% -37.32% 9.13% 7.57% -6.56% -12.92% -
Total Cost 128,647 89,787 50,341 22,924 78,604 50,298 32,874 147.71%
-
Net Worth 115,579 118,260 111,001 106,025 70,399 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,187 - - - 2,750 - - -
Div Payout % 35.75% - - - 17.99% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 115,579 118,260 111,001 106,025 70,399 0 0 -
NOSH 167,506 166,563 165,673 165,665 110,000 109,989 109,940 32.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.35% 11.68% 14.78% 12.79% 16.28% 18.13% 20.32% -
ROE 10.13% 10.04% 7.87% 3.17% 21.71% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.79 61.04 35.66 15.87 85.35 55.85 37.53 70.57%
EPS 6.99 7.13 5.27 2.03 9.26 6.75 5.08 23.63%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.69 0.71 0.67 0.64 0.64 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,665
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 45.60 33.03 19.19 8.54 30.50 19.96 13.40 125.73%
EPS 3.81 3.86 2.84 1.09 4.97 3.62 2.72 25.11%
DPS 1.36 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3755 0.3842 0.3606 0.3445 0.2287 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.01 0.99 0.75 0.70 0.99 0.89 0.95 -
P/RPS 1.21 1.62 2.10 4.41 1.16 1.59 2.53 -38.76%
P/EPS 14.44 13.88 14.23 34.48 7.13 8.79 12.46 10.30%
EY 6.92 7.20 7.03 2.90 14.03 11.38 8.03 -9.41%
DY 2.48 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 1.46 1.39 1.12 1.09 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 24/08/06 -
Price 0.90 0.98 1.04 0.74 0.82 0.87 0.93 -
P/RPS 1.07 1.61 2.92 4.66 0.96 1.56 2.48 -42.81%
P/EPS 12.87 13.74 19.73 36.45 5.90 8.59 12.20 3.61%
EY 7.77 7.28 5.07 2.74 16.94 11.64 8.20 -3.51%
DY 2.78 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 1.30 1.38 1.55 1.16 1.28 0.00 0.00 -

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