[EMETALL] QoQ TTM 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- -12.49%
YoY- -43.35%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 112,563 129,347 144,662 149,236 140,361 134,117 111,703 0.51%
PBT 4,657 5,486 6,026 6,347 8,194 15,765 15,469 -54.91%
Tax -1,500 942 1,040 3,904 3,520 259 163 -
NP 3,157 6,428 7,066 10,251 11,714 16,024 15,632 -65.41%
-
NP to SH 3,157 6,428 7,066 10,251 11,714 16,024 15,632 -65.41%
-
Tax Rate 32.21% -17.17% -17.26% -61.51% -42.96% -1.64% -1.05% -
Total Cost 109,406 122,919 137,596 138,985 128,647 118,093 96,071 9.00%
-
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 4,190 4,190 4,190 - - -
Div Payout % - 65.19% 59.30% 40.88% 35.77% - - -
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 2.80% 4.97% 4.88% 6.87% 8.35% 11.95% 13.99% -
ROE 2.67% 5.27% 6.00% 8.56% 10.13% 13.42% 14.08% -
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 65.73 75.33 84.82 87.19 83.74 79.75 67.42 -1.67%
EPS 1.84 3.74 4.14 5.99 6.99 9.53 9.44 -66.21%
DPS 0.00 2.44 2.50 2.45 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 40.19 46.18 51.65 53.28 50.11 47.88 39.88 0.51%
EPS 1.13 2.30 2.52 3.66 4.18 5.72 5.58 -65.34%
DPS 0.00 1.50 1.50 1.50 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 0.91 0.89 0.88 0.95 1.21 1.24 1.11 -12.35%
P/EPS 32.55 17.90 18.10 13.86 14.45 10.39 7.95 154.83%
EY 3.07 5.59 5.52 7.22 6.92 9.62 12.58 -60.78%
DY 0.00 3.64 3.33 2.95 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 0.76 0.80 0.80 1.01 1.07 1.23 1.54 -37.41%
P/EPS 27.12 16.03 16.41 14.69 12.88 10.29 11.02 81.78%
EY 3.69 6.24 6.09 6.81 7.76 9.72 9.07 -44.94%
DY 0.00 4.07 3.68 2.78 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