[EMETALL] QoQ 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 47,546 20,371 21,914 27,276 28,211 35,162 38,698 14.72%
PBT 3,505 1,959 -2,400 2,782 2,336 1,854 -1,486 -
Tax -134 -139 -1,128 -275 -153 46 1,324 -
NP 3,371 1,820 -3,528 2,507 2,183 1,900 -162 -
-
NP to SH 3,371 1,820 -3,528 2,507 2,183 1,900 -162 -
-
Tax Rate 3.82% 7.10% - 9.88% 6.55% -2.48% - -
Total Cost 44,175 18,551 25,442 24,769 26,028 33,262 38,860 8.93%
-
Net Worth 123,204 120,188 118,170 121,915 117,677 119,819 115,657 4.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,138 - - - - - 4,190 -36.17%
Div Payout % 63.45% - - - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 123,204 120,188 118,170 121,915 117,677 119,819 115,657 4.30%
NOSH 171,116 171,698 171,262 171,712 170,546 171,171 167,619 1.38%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.09% 8.93% -16.10% 9.19% 7.74% 5.40% -0.42% -
ROE 2.74% 1.51% -2.99% 2.06% 1.86% 1.59% -0.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.79 11.86 12.80 15.88 16.54 20.54 23.09 13.15%
EPS 1.97 1.06 -2.06 1.46 1.28 1.11 -0.09 -
DPS 1.25 0.00 0.00 0.00 0.00 0.00 2.50 -37.03%
NAPS 0.72 0.70 0.69 0.71 0.69 0.70 0.69 2.88%
Adjusted Per Share Value based on latest NOSH - 171,712
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.98 7.27 7.82 9.74 10.07 12.55 13.82 14.72%
EPS 1.20 0.65 -1.26 0.90 0.78 0.68 -0.06 -
DPS 0.76 0.00 0.00 0.00 0.00 0.00 1.50 -36.47%
NAPS 0.4399 0.4291 0.4219 0.4353 0.4201 0.4278 0.4129 4.31%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.61 0.57 0.60 0.67 0.75 0.83 1.01 -
P/RPS 2.20 4.80 4.69 4.22 4.53 4.04 4.37 -36.74%
P/EPS 30.96 53.77 -29.13 45.89 58.59 74.77 -1,045.03 -
EY 3.23 1.86 -3.43 2.18 1.71 1.34 -0.10 -
DY 2.05 0.00 0.00 0.00 0.00 0.00 2.48 -11.93%
P/NAPS 0.85 0.81 0.87 0.94 1.09 1.19 1.46 -30.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.52 0.58 0.50 0.60 0.68 0.88 0.90 -
P/RPS 1.87 4.89 3.91 3.78 4.11 4.28 3.90 -38.76%
P/EPS 26.40 54.72 -24.27 41.10 53.13 79.28 -931.22 -
EY 3.79 1.83 -4.12 2.43 1.88 1.26 -0.11 -
DY 2.40 0.00 0.00 0.00 0.00 0.00 2.78 -9.34%
P/NAPS 0.72 0.83 0.72 0.85 0.99 1.26 1.30 -32.58%

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