[EMETALL] YoY Annualized 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- -35.12%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 103,540 99,648 81,484 140,648 105,148 54,528 34,912 19.85%
PBT 7,044 9,976 7,836 7,416 14,804 3,072 13,132 -9.85%
Tax -432 -148 -556 184 -1,352 -868 4,140 -
NP 6,612 9,828 7,280 7,600 13,452 2,204 17,272 -14.78%
-
NP to SH 6,612 9,828 7,280 7,600 13,452 2,204 12,532 -10.10%
-
Tax Rate 6.13% 1.48% 7.10% -2.48% 9.13% 28.26% -31.53% -
Total Cost 96,928 89,820 74,204 133,048 91,696 52,324 17,640 32.82%
-
Net Worth 131,288 126,262 120,188 119,819 106,025 88,160 15,199 43.21%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 131,288 126,262 120,188 119,819 106,025 88,160 15,199 43.21%
NOSH 170,505 170,624 171,698 171,171 165,665 110,200 22,686 39.93%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.39% 9.86% 8.93% 5.40% 12.79% 4.04% 49.47% -
ROE 5.04% 7.78% 6.06% 6.34% 12.69% 2.50% 82.45% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 60.73 58.40 47.46 82.17 63.47 49.48 153.89 -14.34%
EPS 3.88 5.76 4.24 4.44 8.12 2.00 55.24 -35.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.70 0.70 0.64 0.80 0.67 2.34%
Adjusted Per Share Value based on latest NOSH - 171,171
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 33.64 32.38 26.47 45.70 34.16 17.72 11.34 19.85%
EPS 2.15 3.19 2.37 2.47 4.37 0.72 4.07 -10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4266 0.4102 0.3905 0.3893 0.3445 0.2864 0.0494 43.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.44 0.44 0.57 0.83 0.70 0.75 0.00 -
P/RPS 0.72 0.75 1.20 1.01 1.10 1.52 0.00 -
P/EPS 11.35 7.64 13.44 18.69 8.62 37.50 0.00 -
EY 8.81 13.09 7.44 5.35 11.60 2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.81 1.19 1.09 0.94 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 27/05/10 21/05/09 29/05/08 28/05/07 25/05/06 29/07/05 -
Price 0.44 0.44 0.58 0.88 0.74 0.96 0.00 -
P/RPS 0.72 0.75 1.22 1.07 1.17 1.94 0.00 -
P/EPS 11.35 7.64 13.68 19.82 9.11 48.00 0.00 -
EY 8.81 13.09 7.31 5.05 10.97 2.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.83 1.26 1.16 1.20 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