[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -25.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 54,528 69,874 66,278 54,700 34,912 0 0 -
PBT 3,072 15,000 13,700 10,584 13,132 0 0 -
Tax -868 11,626 -694 8,276 4,140 0 0 -
NP 2,204 26,626 13,005 18,860 17,272 0 0 -
-
NP to SH 2,204 26,626 13,005 9,380 12,532 0 0 -
-
Tax Rate 28.26% -77.51% 5.07% -78.19% -31.53% - - -
Total Cost 52,324 43,248 53,273 35,840 17,640 0 0 -
-
Net Worth 88,160 65,967 31,451 20,520 15,199 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 83 26 - - - - -
Div Payout % - 0.31% 0.21% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 88,160 65,967 31,451 20,520 15,199 0 0 -
NOSH 110,200 83,545 40,322 29,740 22,686 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.04% 38.11% 19.62% 34.48% 49.47% 0.00% 0.00% -
ROE 2.50% 40.36% 41.35% 45.71% 82.45% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.48 83.64 164.37 183.93 153.89 0.00 0.00 -
EPS 2.00 31.87 32.25 31.54 55.24 0.00 0.00 -
DPS 0.00 0.10 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.7896 0.78 0.69 0.67 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 26,798
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.47 24.95 23.66 19.53 12.46 0.00 0.00 -
EPS 0.79 9.51 4.64 3.35 4.47 0.00 0.00 -
DPS 0.00 0.03 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3148 0.2355 0.1123 0.0733 0.0543 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.75 0.79 1.03 0.00 0.00 0.00 0.00 -
P/RPS 1.52 0.94 0.63 0.00 0.00 0.00 0.00 -
P/EPS 37.50 2.48 3.19 0.00 0.00 0.00 0.00 -
EY 2.67 40.34 31.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.13 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.32 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 07/11/05 01/08/05 29/07/05 - - -
Price 0.96 0.70 0.96 0.00 0.00 0.00 0.00 -
P/RPS 1.94 0.84 0.58 0.00 0.00 0.00 0.00 -
P/EPS 48.00 2.20 2.98 0.00 0.00 0.00 0.00 -
EY 2.08 45.53 33.60 0.00 0.00 0.00 0.00 -
DY 0.00 0.14 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.89 1.23 0.00 0.00 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