[EMETALL] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -240.73%
YoY- -2077.78%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 43,353 16,356 57,448 21,914 38,698 32,454 20,165 13.59%
PBT 1,037 -1,926 4,107 -2,400 -1,486 6,085 4,725 -22.32%
Tax -1,513 586 -1,889 -1,128 1,324 -1,937 3,851 -
NP -476 -1,340 2,218 -3,528 -162 4,148 8,576 -
-
NP to SH -472 -1,340 2,218 -3,528 -162 4,148 8,576 -
-
Tax Rate 145.90% - 45.99% - - 31.83% -81.50% -
Total Cost 43,829 17,696 55,230 25,442 38,860 28,306 11,589 24.80%
-
Net Worth 133,679 132,282 125,021 118,170 115,657 102,324 86,815 7.45%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,284 4,294 - - 4,190 - - -
Div Payout % 0.00% 0.00% - - 0.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 133,679 132,282 125,021 118,170 115,657 102,324 86,815 7.45%
NOSH 171,383 171,794 171,262 171,262 167,619 110,026 109,948 7.67%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.10% -8.19% 3.86% -16.10% -0.42% 12.78% 42.53% -
ROE -0.35% -1.01% 1.77% -2.99% -0.14% 4.05% 9.88% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.30 9.52 33.54 12.80 23.09 29.50 18.34 5.50%
EPS -4.63 -0.78 1.30 -2.06 -0.09 3.77 7.80 -
DPS 2.50 2.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.78 0.77 0.73 0.69 0.69 0.93 0.7896 -0.20%
Adjusted Per Share Value based on latest NOSH - 171,262
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 15.48 5.84 20.51 7.82 13.82 11.59 7.20 13.60%
EPS -0.17 -0.48 0.79 -1.26 -0.06 1.48 3.06 -
DPS 1.53 1.53 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.4773 0.4723 0.4464 0.4219 0.4129 0.3653 0.31 7.45%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.31 0.49 0.44 0.60 1.01 0.99 0.79 -
P/RPS 1.23 5.15 1.31 4.69 4.37 3.36 4.31 -18.85%
P/EPS -112.56 -62.82 33.97 -29.13 -1,045.03 26.26 10.13 -
EY -0.89 -1.59 2.94 -3.43 -0.10 3.81 9.87 -
DY 8.06 5.10 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.40 0.64 0.60 0.87 1.46 1.06 1.00 -14.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 -
Price 0.36 0.48 0.45 0.50 0.90 0.82 0.70 -
P/RPS 1.42 5.04 1.34 3.91 3.90 2.78 3.82 -15.19%
P/EPS -130.72 -61.54 34.75 -24.27 -931.22 21.75 8.97 -
EY -0.77 -1.62 2.88 -4.12 -0.11 4.60 11.14 -
DY 6.94 5.21 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.46 0.62 0.62 0.72 1.30 0.88 0.89 -10.41%

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