[EMETALL] YoY 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- 14.89%
YoY- -59.33%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
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 50,458 27,638 47,546 28,211 32,785 27,625 18,622 18.06%
PBT 4,511 3,525 3,505 2,336 2,657 6,656 2,009 14.42%
Tax -69 -54 -134 -153 2,711 1,176 3,103 -
NP 4,442 3,471 3,371 2,183 5,368 7,832 5,112 -2.31%
-
NP to SH 4,442 3,471 3,371 2,183 5,368 7,832 1,557 19.08%
-
Tax Rate 1.53% 1.53% 3.82% 6.55% -102.03% -17.67% -154.45% -
Total Cost 46,016 24,167 44,175 26,028 27,417 19,793 13,510 22.65%
-
Net Worth 131,575 128,238 123,204 117,677 111,004 0 18,491 38.66%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 2,138 - - - - -
Div Payout % - - 63.45% - - - - -
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 131,575 128,238 123,204 117,677 111,004 0 18,491 38.66%
NOSH 170,877 170,985 171,116 170,546 165,679 109,919 26,798 36.15%
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 8.80% 12.56% 7.09% 7.74% 16.37% 28.35% 27.45% -
ROE 3.38% 2.71% 2.74% 1.86% 4.84% 0.00% 8.42% -
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 29.53 16.16 27.79 16.54 19.79 25.13 69.49 -13.28%
EPS 2.60 2.03 1.97 1.28 3.24 4.75 5.81 -12.53%
DPS 0.00 0.00 1.25 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 18.02 9.87 16.98 10.07 11.71 9.86 6.65 18.06%
EPS 1.59 1.24 1.20 0.78 1.92 2.80 0.56 18.98%
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.4579 0.4399 0.4201 0.3963 0.00 0.066 38.67%
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 1.49 2.78 2.20 4.53 3.79 3.78 0.00 -
P/EPS 16.93 22.17 30.96 58.59 23.15 13.33 0.00 -
EY 5.91 4.51 3.23 1.71 4.32 7.50 0.00 -
DY 0.00 0.00 2.05 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 1.39 2.60 1.87 4.11 5.26 3.70 0.00 -
P/EPS 15.77 20.69 26.40 53.13 32.10 13.05 0.00 -
EY 6.34 4.83 3.79 1.88 3.12 7.66 0.00 -
DY 0.00 0.00 2.40 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