[EMETALL] QoQ 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- 59.62%
YoY- -31.46%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 35,162 38,698 42,591 32,785 26,287 32,454 20,177 44.76%
PBT 1,854 -1,486 3,322 2,657 3,701 6,085 3,026 -27.84%
Tax 46 1,324 -177 2,711 -338 -1,937 -273 -
NP 1,900 -162 3,145 5,368 3,363 4,148 2,753 -21.88%
-
NP to SH 1,900 -162 3,145 5,368 3,363 4,148 2,753 -21.88%
-
Tax Rate -2.48% - 5.33% -102.03% 9.13% 31.83% 9.02% -
Total Cost 33,262 38,860 39,446 27,417 22,924 28,306 17,424 53.82%
-
Net Worth 119,819 115,657 119,409 111,004 106,025 102,324 98,006 14.32%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,190 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 119,819 115,657 119,409 111,004 106,025 102,324 98,006 14.32%
NOSH 171,171 167,619 168,181 165,679 165,665 110,026 110,120 34.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.40% -0.42% 7.38% 16.37% 12.79% 12.78% 13.64% -
ROE 1.59% -0.14% 2.63% 4.84% 3.17% 4.05% 2.81% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.54 23.09 25.32 19.79 15.87 29.50 18.32 7.91%
EPS 1.11 -0.09 1.87 3.24 2.03 3.77 2.50 -41.77%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.71 0.67 0.64 0.93 0.89 -14.78%
Adjusted Per Share Value based on latest NOSH - 165,679
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.55 13.82 15.21 11.71 9.39 11.59 7.20 44.78%
EPS 0.68 -0.06 1.12 1.92 1.20 1.48 0.98 -21.60%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4278 0.4129 0.4263 0.3963 0.3785 0.3653 0.3499 14.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.83 1.01 0.99 0.75 0.70 0.99 0.89 -
P/RPS 4.04 4.37 3.91 3.79 4.41 3.36 4.86 -11.58%
P/EPS 74.77 -1,045.03 52.94 23.15 34.48 26.26 35.60 63.92%
EY 1.34 -0.10 1.89 4.32 2.90 3.81 2.81 -38.93%
DY 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.46 1.39 1.12 1.09 1.06 1.00 12.28%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 -
Price 0.88 0.90 0.98 1.04 0.74 0.82 0.87 -
P/RPS 4.28 3.90 3.87 5.26 4.66 2.78 4.75 -6.70%
P/EPS 79.28 -931.22 52.41 32.10 36.45 21.75 34.80 73.05%
EY 1.26 -0.11 1.91 3.12 2.74 4.60 2.87 -42.20%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.38 1.55 1.16 0.88 0.98 18.22%

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