[EMETALL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.45%
YoY- -53.24%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 152,686 105,100 135,834 126,746 118,144 82,514 54,700 18.65%
PBT 12,544 12,038 10,928 8,380 12,716 14,848 10,584 2.87%
Tax -354 -182 -546 -214 4,746 1,918 8,276 -
NP 12,190 11,856 10,382 8,166 17,462 16,766 18,860 -7.01%
-
NP to SH 12,190 11,856 10,382 8,166 17,462 16,766 9,380 4.46%
-
Tax Rate 2.82% 1.51% 5.00% 2.55% -37.32% -12.92% -78.19% -
Total Cost 140,496 93,244 125,452 118,580 100,682 65,748 35,840 25.55%
-
Net Worth 131,862 128,497 123,350 117,877 111,001 0 20,520 36.33%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 4,283 - - - - -
Div Payout % - - 41.25% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 131,862 128,497 123,350 117,877 111,001 0 20,520 36.33%
NOSH 171,250 171,329 171,320 170,836 165,673 109,940 29,740 33.86%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.98% 11.28% 7.64% 6.44% 14.78% 20.32% 34.48% -
ROE 9.24% 9.23% 8.42% 6.93% 15.73% 0.00% 45.71% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 89.16 61.34 79.29 74.19 71.31 75.05 183.93 -11.36%
EPS 7.12 6.92 6.06 4.78 10.54 10.16 31.54 -21.95%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.72 0.69 0.67 0.00 0.69 1.84%
Adjusted Per Share Value based on latest NOSH - 170,546
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.51 37.52 48.50 45.25 42.18 29.46 19.53 18.64%
EPS 4.35 4.23 3.71 2.92 6.23 5.99 3.35 4.44%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4588 0.4404 0.4209 0.3963 0.00 0.0733 36.32%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.44 0.45 0.61 0.75 0.75 0.95 0.00 -
P/RPS 0.49 0.73 0.77 1.01 1.05 1.27 0.00 -
P/EPS 6.18 6.50 10.07 15.69 7.12 6.23 0.00 -
EY 16.18 15.38 9.93 6.37 14.05 16.05 0.00 -
DY 0.00 0.00 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.85 1.09 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 29/08/08 24/08/07 24/08/06 01/08/05 -
Price 0.41 0.42 0.52 0.68 1.04 0.93 0.00 -
P/RPS 0.46 0.68 0.66 0.92 1.46 1.24 0.00 -
P/EPS 5.76 6.07 8.58 14.23 9.87 6.10 0.00 -
EY 17.36 16.48 11.65 7.03 10.13 16.40 0.00 -
DY 0.00 0.00 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.72 0.99 1.55 0.00 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