[EMETALL] QoQ TTM 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- -13.62%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 149,236 140,361 134,117 111,703 106,543 93,888 81,668 49.41%
PBT 6,347 8,194 15,765 15,469 19,468 16,535 18,366 -50.72%
Tax 3,904 3,520 259 163 -1,372 -1,251 949 156.52%
NP 10,251 11,714 16,024 15,632 18,096 15,284 19,315 -34.42%
-
NP to SH 10,251 11,714 16,024 15,632 18,096 15,284 19,315 -34.42%
-
Tax Rate -61.51% -42.96% -1.64% -1.05% 7.05% 7.57% -5.17% -
Total Cost 138,985 128,647 118,093 96,071 88,447 78,604 62,353 70.55%
-
Net Worth 119,819 115,657 119,409 111,004 106,025 70,416 0 -
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 4,190 - - 2,750 2,750 - -
Div Payout % 40.88% 35.77% - - 15.20% 18.00% - -
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 70,416 0 -
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 6.87% 8.35% 11.95% 13.99% 16.98% 16.28% 23.65% -
ROE 8.56% 10.13% 13.42% 14.08% 17.07% 21.70% 0.00% -
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 87.19 83.74 79.75 67.42 64.31 85.33 74.16 11.38%
EPS 5.99 6.99 9.53 9.44 10.92 13.89 17.54 -51.11%
DPS 2.45 2.50 0.00 0.00 1.66 2.50 0.00 -
NAPS 0.70 0.69 0.71 0.67 0.64 0.64 0.00 -
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 53.28 50.11 47.88 39.88 38.04 33.52 29.16 49.40%
EPS 3.66 4.18 5.72 5.58 6.46 5.46 6.90 -34.44%
DPS 1.50 1.50 0.00 0.00 0.98 0.98 0.00 -
NAPS 0.4278 0.4129 0.4263 0.3963 0.3785 0.2514 0.00 -
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 0.95 1.21 1.24 1.11 1.09 1.16 1.20 -14.40%
P/EPS 13.86 14.45 10.39 7.95 6.41 7.13 5.07 95.39%
EY 7.22 6.92 9.62 12.58 15.60 14.03 19.71 -48.77%
DY 2.95 2.48 0.00 0.00 2.37 2.53 0.00 -
P/NAPS 1.19 1.46 1.39 1.12 1.09 1.55 0.00 -
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 1.01 1.07 1.23 1.54 1.15 0.96 1.17 -9.33%
P/EPS 14.69 12.88 10.29 11.02 6.77 5.90 4.96 106.09%
EY 6.81 7.76 9.72 9.07 14.76 16.94 20.16 -51.46%
DY 2.78 2.78 0.00 0.00 2.24 3.05 0.00 -
P/NAPS 1.26 1.30 1.38 1.55 1.16 1.28 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