[EMETALL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1272.84%
YoY- -43.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 21,914 27,276 28,211 35,162 38,698 42,591 32,785 -23.45%
PBT -2,400 2,782 2,336 1,854 -1,486 3,322 2,657 -
Tax -1,128 -275 -153 46 1,324 -177 2,711 -
NP -3,528 2,507 2,183 1,900 -162 3,145 5,368 -
-
NP to SH -3,528 2,507 2,183 1,900 -162 3,145 5,368 -
-
Tax Rate - 9.88% 6.55% -2.48% - 5.33% -102.03% -
Total Cost 25,442 24,769 26,028 33,262 38,860 39,446 27,417 -4.84%
-
Net Worth 118,170 121,915 117,677 119,819 115,657 119,409 111,004 4.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,190 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 118,170 121,915 117,677 119,819 115,657 119,409 111,004 4.23%
NOSH 171,262 171,712 170,546 171,171 167,619 168,181 165,679 2.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -16.10% 9.19% 7.74% 5.40% -0.42% 7.38% 16.37% -
ROE -2.99% 2.06% 1.86% 1.59% -0.14% 2.63% 4.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.80 15.88 16.54 20.54 23.09 25.32 19.79 -25.11%
EPS -2.06 1.46 1.28 1.11 -0.09 1.87 3.24 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.69 0.71 0.69 0.70 0.69 0.71 0.67 1.97%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.82 9.74 10.07 12.55 13.82 15.21 11.71 -23.50%
EPS -1.26 0.90 0.78 0.68 -0.06 1.12 1.92 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.4219 0.4353 0.4201 0.4278 0.4129 0.4263 0.3963 4.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.60 0.67 0.75 0.83 1.01 0.99 0.75 -
P/RPS 4.69 4.22 4.53 4.04 4.37 3.91 3.79 15.18%
P/EPS -29.13 45.89 58.59 74.77 -1,045.03 52.94 23.15 -
EY -3.43 2.18 1.71 1.34 -0.10 1.89 4.32 -
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.87 0.94 1.09 1.19 1.46 1.39 1.12 -15.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 21/11/07 24/08/07 -
Price 0.50 0.60 0.68 0.88 0.90 0.98 1.04 -
P/RPS 3.91 3.78 4.11 4.28 3.90 3.87 5.26 -17.86%
P/EPS -24.27 41.10 53.13 79.28 -931.22 52.41 32.10 -
EY -4.12 2.43 1.88 1.26 -0.11 1.91 3.12 -
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.72 0.85 0.99 1.26 1.30 1.38 1.55 -39.88%

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