[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -83.78%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 112,563 90,649 63,373 35,162 140,361 101,663 59,072 53.40%
PBT 4,572 6,972 4,190 1,854 8,194 9,680 6,358 -19.65%
Tax -1,510 -382 -107 46 3,520 2,196 2,373 -
NP 3,062 6,590 4,083 1,900 11,714 11,876 8,731 -50.11%
-
NP to SH 3,062 6,590 4,083 1,900 11,714 11,876 8,731 -50.11%
-
Tax Rate 33.03% 5.48% 2.55% -2.48% -42.96% -22.69% -37.32% -
Total Cost 109,501 84,059 59,290 33,262 128,647 89,787 50,341 67.48%
-
Net Worth 118,032 121,529 117,877 119,819 115,579 118,260 111,001 4.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,187 - - -
Div Payout % - - - - 35.75% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 118,032 121,529 117,877 119,819 115,579 118,260 111,001 4.16%
NOSH 171,061 171,168 170,836 171,171 167,506 166,563 165,673 2.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.72% 7.27% 6.44% 5.40% 8.35% 11.68% 14.78% -
ROE 2.59% 5.42% 3.46% 1.59% 10.13% 10.04% 7.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.80 52.96 37.10 20.54 83.79 61.04 35.66 50.16%
EPS 1.79 3.85 2.39 1.11 6.99 7.13 5.27 -51.15%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.69 0.71 0.69 0.70 0.69 0.71 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.57 29.45 20.59 11.42 45.60 33.03 19.19 53.40%
EPS 0.99 2.14 1.33 0.62 3.81 3.86 2.84 -50.31%
DPS 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.3835 0.3949 0.383 0.3893 0.3755 0.3842 0.3606 4.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.67 0.75 0.83 1.01 0.99 0.75 -
P/RPS 0.91 1.27 2.02 4.04 1.21 1.62 2.10 -42.59%
P/EPS 33.52 17.40 31.38 74.77 14.44 13.88 14.23 76.57%
EY 2.98 5.75 3.19 1.34 6.92 7.20 7.03 -43.42%
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.87 0.94 1.09 1.19 1.46 1.39 1.12 -15.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 -
Price 0.50 0.60 0.68 0.88 0.90 0.98 1.04 -
P/RPS 0.76 1.13 1.83 4.28 1.07 1.61 2.92 -59.06%
P/EPS 27.93 15.58 28.45 79.28 12.87 13.74 19.73 25.94%
EY 3.58 6.42 3.51 1.26 7.77 7.28 5.07 -20.62%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.72 0.85 0.99 1.26 1.30 1.38 1.55 -39.88%

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