[EMETALL] YoY TTM 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- -9.03%
YoY- -59.89%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 135,516 136,990 126,757 129,347 134,117 81,668 49,709 18.18%
PBT 7,457 14,414 4,957 5,486 15,765 18,366 18,571 -14.10%
Tax 453 -2,102 -1,416 942 259 949 -521 -
NP 7,910 12,312 3,541 6,428 16,024 19,315 18,050 -12.84%
-
NP to SH 7,910 12,312 3,541 6,428 16,024 19,315 18,050 -12.84%
-
Tax Rate -6.07% 14.58% 28.57% -17.17% -1.64% -5.17% 2.81% -
Total Cost 127,606 124,678 123,216 122,919 118,093 62,353 31,659 26.13%
-
Net Worth 137,157 132,009 121,724 121,915 119,409 0 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 4,294 - 2,138 4,190 - - 30 128.62%
Div Payout % 54.30% - 60.41% 65.19% - - 0.17% -
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 0 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 5.84% 8.99% 2.79% 4.97% 11.95% 23.65% 36.31% -
ROE 5.77% 9.33% 2.91% 5.27% 13.42% 0.00% 37.97% -
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 79.04 79.91 73.94 75.33 79.75 74.16 81.57 -0.52%
EPS 4.61 7.18 2.07 3.74 9.53 17.54 29.62 -26.64%
DPS 2.50 0.00 1.25 2.44 0.00 0.00 0.05 91.88%
NAPS 0.80 0.77 0.71 0.71 0.71 0.00 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 44.03 44.51 41.18 42.03 43.58 26.53 16.15 18.18%
EPS 2.57 4.00 1.15 2.09 5.21 6.28 5.86 -12.83%
DPS 1.40 0.00 0.69 1.36 0.00 0.00 0.01 127.78%
NAPS 0.4456 0.4289 0.3955 0.3961 0.388 0.00 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 0.35 0.53 0.69 0.89 1.24 1.20 1.26 -19.21%
P/EPS 6.07 5.85 24.69 17.90 10.39 5.07 3.48 9.71%
EY 16.48 17.10 4.05 5.59 9.62 19.71 28.76 -8.85%
DY 8.93 0.00 2.45 3.64 0.00 0.00 0.05 137.21%
P/NAPS 0.35 0.55 0.72 0.94 1.39 0.00 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 - -
Price 0.31 0.50 0.46 0.60 0.98 0.87 0.00 -
P/RPS 0.39 0.63 0.62 0.80 1.23 1.17 0.00 -
P/EPS 6.72 6.96 22.27 16.03 10.29 4.96 0.00 -
EY 14.88 14.36 4.49 6.24 9.72 20.16 0.00 -
DY 8.06 0.00 2.72 4.07 0.00 0.00 0.00 -
P/NAPS 0.39 0.65 0.65 0.85 1.38 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