[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 660.71%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 105,148 93,888 81,912 82,514 54,528 69,874 66,278 36.06%
PBT 14,804 16,535 13,933 14,848 3,072 15,000 13,700 5.30%
Tax -1,352 -1,251 914 1,918 -868 11,626 -694 56.04%
NP 13,452 15,284 14,848 16,766 2,204 26,626 13,005 2.28%
-
NP to SH 13,452 15,284 14,848 16,766 2,204 26,626 13,005 2.28%
-
Tax Rate 9.13% 7.57% -6.56% -12.92% 28.26% -77.51% 5.07% -
Total Cost 91,696 78,604 67,064 65,748 52,324 43,248 53,273 43.67%
-
Net Worth 106,025 70,399 0 0 88,160 65,967 31,451 124.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,750 - - - 83 26 -
Div Payout % - 17.99% - - - 0.31% 0.21% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 106,025 70,399 0 0 88,160 65,967 31,451 124.99%
NOSH 165,665 110,000 109,989 109,940 110,200 83,545 40,322 156.74%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 16.28% 18.13% 20.32% 4.04% 38.11% 19.62% -
ROE 12.69% 21.71% 0.00% 0.00% 2.50% 40.36% 41.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.47 85.35 74.47 75.05 49.48 83.64 164.37 -47.00%
EPS 8.12 9.26 9.00 10.16 2.00 31.87 32.25 -60.16%
DPS 0.00 2.50 0.00 0.00 0.00 0.10 0.07 -
NAPS 0.64 0.64 0.00 0.00 0.80 0.7896 0.78 -12.36%
Adjusted Per Share Value based on latest NOSH - 109,919
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.54 33.52 29.25 29.46 19.47 24.95 23.66 36.07%
EPS 4.80 5.46 5.30 5.99 0.79 9.51 4.64 2.28%
DPS 0.00 0.98 0.00 0.00 0.00 0.03 0.01 -
NAPS 0.3785 0.2514 0.00 0.00 0.3148 0.2355 0.1123 124.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.99 0.89 0.95 0.75 0.79 1.03 -
P/RPS 1.10 1.16 1.20 1.27 1.52 0.94 0.63 45.04%
P/EPS 8.62 7.13 6.59 6.23 37.50 2.48 3.19 94.12%
EY 11.60 14.03 15.17 16.05 2.67 40.34 31.31 -48.44%
DY 0.00 2.53 0.00 0.00 0.00 0.13 0.06 -
P/NAPS 1.09 1.55 0.00 0.00 0.94 1.00 1.32 -11.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 -
Price 0.74 0.82 0.87 0.93 0.96 0.70 0.96 -
P/RPS 1.17 0.96 1.17 1.24 1.94 0.84 0.58 59.71%
P/EPS 9.11 5.90 6.44 6.10 48.00 2.20 2.98 110.78%
EY 10.97 16.94 15.52 16.40 2.08 45.53 33.60 -52.61%
DY 0.00 3.05 0.00 0.00 0.00 0.14 0.07 -
P/NAPS 1.16 1.28 0.00 0.00 1.20 0.89 1.23 -3.83%

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