[EMETALL] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 14.84%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 42,817 26,992 36,926 27,276 42,591 20,177 22,359 11.43%
PBT 3,830 4,288 1,808 2,782 3,322 3,026 4,983 -4.28%
Tax 44 -122 -25 -275 -177 -273 81 -9.66%
NP 3,874 4,166 1,783 2,507 3,145 2,753 5,064 -4.36%
-
NP to SH 3,874 4,166 1,783 2,507 3,145 2,753 5,064 -4.36%
-
Tax Rate -1.15% 2.85% 1.38% 9.88% 5.33% 9.02% -1.63% -
Total Cost 38,943 22,826 35,143 24,769 39,446 17,424 17,295 14.47%
-
Net Worth 137,157 132,009 121,724 121,915 119,409 98,006 47,532 19.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 30 -
Div Payout % - - - - - - 0.60% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 137,157 132,009 121,724 121,915 119,409 98,006 47,532 19.30%
NOSH 171,447 171,440 171,442 171,712 168,181 110,120 60,938 18.80%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.05% 15.43% 4.83% 9.19% 7.38% 13.64% 22.65% -
ROE 2.82% 3.16% 1.46% 2.06% 2.63% 2.81% 10.65% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.97 15.74 21.54 15.88 25.32 18.32 36.69 -6.20%
EPS 2.26 2.43 1.04 1.46 1.87 2.50 8.31 -19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.80 0.77 0.71 0.71 0.71 0.89 0.78 0.42%
Adjusted Per Share Value based on latest NOSH - 171,712
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 13.91 8.77 12.00 8.86 13.84 6.56 7.26 11.44%
EPS 1.26 1.35 0.58 0.81 1.02 0.89 1.65 -4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4456 0.4289 0.3955 0.3961 0.388 0.3184 0.1544 19.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.28 0.42 0.51 0.67 0.99 0.89 1.03 -
P/RPS 1.12 2.67 2.37 4.22 3.91 4.86 2.81 -14.20%
P/EPS 12.39 17.28 49.04 45.89 52.94 35.60 12.39 0.00%
EY 8.07 5.79 2.04 2.18 1.89 2.81 8.07 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.35 0.55 0.72 0.94 1.39 1.00 1.32 -19.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 30/11/10 25/11/09 28/11/08 21/11/07 20/11/06 07/11/05 -
Price 0.31 0.50 0.46 0.60 0.98 0.87 0.96 -
P/RPS 1.24 3.18 2.14 3.78 3.87 4.75 2.62 -11.71%
P/EPS 13.72 20.58 44.23 41.10 52.41 34.80 11.55 2.90%
EY 7.29 4.86 2.26 2.43 1.91 2.87 8.66 -2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.39 0.65 0.65 0.85 1.38 0.98 1.23 -17.41%

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