[EMETALL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.51%
YoY- -17.04%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 144,662 149,236 140,361 134,117 111,703 106,543 93,888 33.43%
PBT 6,026 6,347 8,194 15,765 15,469 19,468 16,535 -49.01%
Tax 1,040 3,904 3,520 259 163 -1,372 -1,251 -
NP 7,066 10,251 11,714 16,024 15,632 18,096 15,284 -40.23%
-
NP to SH 7,066 10,251 11,714 16,024 15,632 18,096 15,284 -40.23%
-
Tax Rate -17.26% -61.51% -42.96% -1.64% -1.05% 7.05% 7.57% -
Total Cost 137,596 138,985 128,647 118,093 96,071 88,447 78,604 45.29%
-
Net Worth 117,677 119,819 115,657 119,409 111,004 106,025 70,416 40.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,190 4,190 4,190 - - 2,750 2,750 32.44%
Div Payout % 59.30% 40.88% 35.77% - - 15.20% 18.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 117,677 119,819 115,657 119,409 111,004 106,025 70,416 40.86%
NOSH 170,546 171,171 167,619 168,181 165,679 165,665 110,026 33.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.88% 6.87% 8.35% 11.95% 13.99% 16.98% 16.28% -
ROE 6.00% 8.56% 10.13% 13.42% 14.08% 17.07% 21.70% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 84.82 87.19 83.74 79.75 67.42 64.31 85.33 -0.39%
EPS 4.14 5.99 6.99 9.53 9.44 10.92 13.89 -55.41%
DPS 2.50 2.45 2.50 0.00 0.00 1.66 2.50 0.00%
NAPS 0.69 0.70 0.69 0.71 0.67 0.64 0.64 5.14%
Adjusted Per Share Value based on latest NOSH - 168,181
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.00 48.49 45.60 43.58 36.29 34.62 30.50 33.44%
EPS 2.30 3.33 3.81 5.21 5.08 5.88 4.97 -40.19%
DPS 1.36 1.36 1.36 0.00 0.00 0.89 0.89 32.70%
NAPS 0.3823 0.3893 0.3758 0.388 0.3607 0.3445 0.2288 40.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.83 1.01 0.99 0.75 0.70 0.99 -
P/RPS 0.88 0.95 1.21 1.24 1.11 1.09 1.16 -16.83%
P/EPS 18.10 13.86 14.45 10.39 7.95 6.41 7.13 86.19%
EY 5.52 7.22 6.92 9.62 12.58 15.60 14.03 -46.33%
DY 3.33 2.95 2.48 0.00 0.00 2.37 2.53 20.12%
P/NAPS 1.09 1.19 1.46 1.39 1.12 1.09 1.55 -20.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 -
Price 0.68 0.88 0.90 0.98 1.04 0.74 0.82 -
P/RPS 0.80 1.01 1.07 1.23 1.54 1.15 0.96 -11.45%
P/EPS 16.41 14.69 12.88 10.29 11.02 6.77 5.90 97.89%
EY 6.09 6.81 7.76 9.72 9.07 14.76 16.94 -49.47%
DY 3.68 2.78 2.78 0.00 0.00 2.24 3.05 13.34%
P/NAPS 0.99 1.26 1.30 1.38 1.55 1.16 1.28 -15.75%

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