[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.44%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 118,144 105,148 93,888 81,912 82,514 54,528 69,874 42.06%
PBT 12,716 14,804 16,535 13,933 14,848 3,072 15,000 -10.45%
Tax 4,746 -1,352 -1,251 914 1,918 -868 11,626 -45.06%
NP 17,462 13,452 15,284 14,848 16,766 2,204 26,626 -24.57%
-
NP to SH 17,462 13,452 15,284 14,848 16,766 2,204 26,626 -24.57%
-
Tax Rate -37.32% 9.13% 7.57% -6.56% -12.92% 28.26% -77.51% -
Total Cost 100,682 91,696 78,604 67,064 65,748 52,324 43,248 75.92%
-
Net Worth 111,001 106,025 70,399 0 0 88,160 65,967 41.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,750 - - - 83 -
Div Payout % - - 17.99% - - - 0.31% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 111,001 106,025 70,399 0 0 88,160 65,967 41.60%
NOSH 165,673 165,665 110,000 109,989 109,940 110,200 83,545 58.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.78% 12.79% 16.28% 18.13% 20.32% 4.04% 38.11% -
ROE 15.73% 12.69% 21.71% 0.00% 0.00% 2.50% 40.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.31 63.47 85.35 74.47 75.05 49.48 83.64 -10.11%
EPS 10.54 8.12 9.26 9.00 10.16 2.00 31.87 -52.27%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.10 -
NAPS 0.67 0.64 0.64 0.00 0.00 0.80 0.7896 -10.39%
Adjusted Per Share Value based on latest NOSH - 110,120
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.18 37.54 33.52 29.25 29.46 19.47 24.95 42.05%
EPS 6.23 4.80 5.46 5.30 5.99 0.79 9.51 -24.62%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.03 -
NAPS 0.3963 0.3785 0.2514 0.00 0.00 0.3148 0.2355 41.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.75 0.70 0.99 0.89 0.95 0.75 0.79 -
P/RPS 1.05 1.10 1.16 1.20 1.27 1.52 0.94 7.67%
P/EPS 7.12 8.62 7.13 6.59 6.23 37.50 2.48 102.39%
EY 14.05 11.60 14.03 15.17 16.05 2.67 40.34 -50.59%
DY 0.00 0.00 2.53 0.00 0.00 0.00 0.13 -
P/NAPS 1.12 1.09 1.55 0.00 0.00 0.94 1.00 7.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 28/02/06 -
Price 1.04 0.74 0.82 0.87 0.93 0.96 0.70 -
P/RPS 1.46 1.17 0.96 1.17 1.24 1.94 0.84 44.70%
P/EPS 9.87 9.11 5.90 6.44 6.10 48.00 2.20 172.76%
EY 10.13 10.97 16.94 15.52 16.40 2.08 45.53 -63.38%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.14 -
P/NAPS 1.55 1.16 1.28 0.00 0.00 1.20 0.89 44.90%

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