[EMETALL] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -31.07%
YoY- -54.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 97,772 112,563 129,347 144,662 149,236 140,361 134,117 -18.98%
PBT 4,762 4,657 5,486 6,026 6,347 8,194 15,765 -54.94%
Tax -1,685 -1,500 942 1,040 3,904 3,520 259 -
NP 3,077 3,157 6,428 7,066 10,251 11,714 16,024 -66.68%
-
NP to SH 3,077 3,157 6,428 7,066 10,251 11,714 16,024 -66.68%
-
Tax Rate 35.38% 32.21% -17.17% -17.26% -61.51% -42.96% -1.64% -
Total Cost 94,695 109,406 122,919 137,596 138,985 128,647 118,093 -13.67%
-
Net Worth 120,188 118,170 121,915 117,677 119,819 115,657 119,409 0.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - 4,190 4,190 4,190 4,190 - -
Div Payout % - - 65.19% 59.30% 40.88% 35.77% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 120,188 118,170 121,915 117,677 119,819 115,657 119,409 0.43%
NOSH 171,698 171,262 171,712 170,546 171,171 167,619 168,181 1.38%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.15% 2.80% 4.97% 4.88% 6.87% 8.35% 11.95% -
ROE 2.56% 2.67% 5.27% 6.00% 8.56% 10.13% 13.42% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.94 65.73 75.33 84.82 87.19 83.74 79.75 -20.09%
EPS 1.79 1.84 3.74 4.14 5.99 6.99 9.53 -67.16%
DPS 0.00 0.00 2.44 2.50 2.45 2.50 0.00 -
NAPS 0.70 0.69 0.71 0.69 0.70 0.69 0.71 -0.94%
Adjusted Per Share Value based on latest NOSH - 170,546
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.77 36.57 42.03 47.00 48.49 45.60 43.58 -18.98%
EPS 1.00 1.03 2.09 2.30 3.33 3.81 5.21 -66.69%
DPS 0.00 0.00 1.36 1.36 1.36 1.36 0.00 -
NAPS 0.3905 0.3839 0.3961 0.3823 0.3893 0.3758 0.388 0.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.57 0.60 0.67 0.75 0.83 1.01 0.99 -
P/RPS 1.00 0.91 0.89 0.88 0.95 1.21 1.24 -13.34%
P/EPS 31.81 32.55 17.90 18.10 13.86 14.45 10.39 110.70%
EY 3.14 3.07 5.59 5.52 7.22 6.92 9.62 -52.56%
DY 0.00 0.00 3.64 3.33 2.95 2.48 0.00 -
P/NAPS 0.81 0.87 0.94 1.09 1.19 1.46 1.39 -30.21%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 21/11/07 -
Price 0.58 0.50 0.60 0.68 0.88 0.90 0.98 -
P/RPS 1.02 0.76 0.80 0.80 1.01 1.07 1.23 -11.72%
P/EPS 32.36 27.12 16.03 16.41 14.69 12.88 10.29 114.49%
EY 3.09 3.69 6.24 6.09 6.81 7.76 9.72 -53.38%
DY 0.00 0.00 4.07 3.68 2.78 2.78 0.00 -
P/NAPS 0.83 0.72 0.85 0.99 1.26 1.30 1.38 -28.72%

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