[EMETALL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 159.62%
YoY- 4.15%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 52,550 67,917 63,373 59,072 41,257 27,350 0 -
PBT 6,019 5,464 4,190 6,358 7,424 5,292 0 -
Tax -91 -273 -107 2,373 959 4,138 0 -
NP 5,928 5,191 4,083 8,731 8,383 9,430 0 -
-
NP to SH 5,928 5,191 4,083 8,731 8,383 4,690 0 -
-
Tax Rate 1.51% 5.00% 2.55% -37.32% -12.92% -78.19% - -
Total Cost 46,622 62,726 59,290 50,341 32,874 17,920 0 -
-
Net Worth 128,497 123,350 117,877 111,001 0 20,520 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 2,141 - - - - - -
Div Payout % - 41.25% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 128,497 123,350 117,877 111,001 0 20,520 0 -
NOSH 171,329 171,320 170,836 165,673 109,940 29,740 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.28% 7.64% 6.44% 14.78% 20.32% 34.48% 0.00% -
ROE 4.61% 4.21% 3.46% 7.87% 0.00% 22.86% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.67 39.64 37.10 35.66 37.53 91.96 0.00 -
EPS 3.46 3.03 2.39 5.27 5.08 15.77 0.00 -
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.69 0.67 0.00 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,679
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.07 22.07 20.59 19.19 13.40 8.89 0.00 -
EPS 1.93 1.69 1.33 2.84 2.72 1.52 0.00 -
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4175 0.4008 0.383 0.3606 0.00 0.0667 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.45 0.61 0.75 0.75 0.95 0.00 0.00 -
P/RPS 1.47 1.54 2.02 2.10 2.53 0.00 0.00 -
P/EPS 13.01 20.13 31.38 14.23 12.46 0.00 0.00 -
EY 7.69 4.97 3.19 7.03 8.03 0.00 0.00 -
DY 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 1.09 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 24/08/07 24/08/06 01/08/05 - -
Price 0.42 0.52 0.68 1.04 0.93 0.00 0.00 -
P/RPS 1.37 1.31 1.83 2.92 2.48 0.00 0.00 -
P/EPS 12.14 17.16 28.45 19.73 12.20 0.00 0.00 -
EY 8.24 5.83 3.51 5.07 8.20 0.00 0.00 -
DY 0.00 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.99 1.55 0.00 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