[EMETALL] QoQ 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 117,107 97,772 112,563 129,347 144,662 149,236 140,361 -11.38%
PBT 5,931 4,762 4,657 5,486 6,026 6,347 8,194 -19.39%
Tax -1,666 -1,685 -1,500 942 1,040 3,904 3,520 -
NP 4,265 3,077 3,157 6,428 7,066 10,251 11,714 -49.04%
-
NP to SH 4,265 3,077 3,157 6,428 7,066 10,251 11,714 -49.04%
-
Tax Rate 28.09% 35.38% 32.21% -17.17% -17.26% -61.51% -42.96% -
Total Cost 112,842 94,695 109,406 122,919 137,596 138,985 128,647 -8.37%
-
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 4,190 4,190 4,190 -36.17%
Div Payout % 50.15% - - 65.19% 59.30% 40.88% 35.77% -
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 3.64% 3.15% 2.80% 4.97% 4.88% 6.87% 8.35% -
ROE 3.46% 2.56% 2.67% 5.27% 6.00% 8.56% 10.13% -
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 68.44 56.94 65.73 75.33 84.82 87.19 83.74 -12.59%
EPS 2.49 1.79 1.84 3.74 4.14 5.99 6.99 -49.78%
DPS 1.25 0.00 0.00 2.44 2.50 2.45 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 41.81 34.91 40.19 46.18 51.65 53.28 50.11 -11.38%
EPS 1.52 1.10 1.13 2.30 2.52 3.66 4.18 -49.08%
DPS 0.76 0.00 0.00 1.50 1.50 1.50 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 0.89 1.00 0.91 0.89 0.88 0.95 1.21 -18.53%
P/EPS 24.47 31.81 32.55 17.90 18.10 13.86 14.45 42.11%
EY 4.09 3.14 3.07 5.59 5.52 7.22 6.92 -29.59%
DY 2.05 0.00 0.00 3.64 3.33 2.95 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 0.76 1.02 0.76 0.80 0.80 1.01 1.07 -20.40%
P/EPS 20.86 32.36 27.12 16.03 16.41 14.69 12.88 37.95%
EY 4.79 3.09 3.69 6.24 6.09 6.81 7.76 -27.52%
DY 2.40 0.00 0.00 4.07 3.68 2.78 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