[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 104.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 81,912 82,514 54,528 69,874 66,278 54,700 34,912 76.47%
PBT 13,933 14,848 3,072 15,000 13,700 10,584 13,132 4.02%
Tax 914 1,918 -868 11,626 -694 8,276 4,140 -63.43%
NP 14,848 16,766 2,204 26,626 13,005 18,860 17,272 -9.58%
-
NP to SH 14,848 16,766 2,204 26,626 13,005 9,380 12,532 11.95%
-
Tax Rate -6.56% -12.92% 28.26% -77.51% 5.07% -78.19% -31.53% -
Total Cost 67,064 65,748 52,324 43,248 53,273 35,840 17,640 143.39%
-
Net Worth 0 0 88,160 65,967 31,451 20,520 15,199 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 83 26 - - -
Div Payout % - - - 0.31% 0.21% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 0 88,160 65,967 31,451 20,520 15,199 -
NOSH 109,989 109,940 110,200 83,545 40,322 29,740 22,686 186.18%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.13% 20.32% 4.04% 38.11% 19.62% 34.48% 49.47% -
ROE 0.00% 0.00% 2.50% 40.36% 41.35% 45.71% 82.45% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.47 75.05 49.48 83.64 164.37 183.93 153.89 -38.33%
EPS 9.00 10.16 2.00 31.87 32.25 31.54 55.24 -70.13%
DPS 0.00 0.00 0.00 0.10 0.07 0.00 0.00 -
NAPS 0.00 0.00 0.80 0.7896 0.78 0.69 0.67 -
Adjusted Per Share Value based on latest NOSH - 109,948
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.25 29.46 19.47 24.95 23.66 19.53 12.46 76.54%
EPS 5.30 5.99 0.79 9.51 4.64 3.35 4.47 12.01%
DPS 0.00 0.00 0.00 0.03 0.01 0.00 0.00 -
NAPS 0.00 0.00 0.3148 0.2355 0.1123 0.0733 0.0543 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.89 0.95 0.75 0.79 1.03 0.00 0.00 -
P/RPS 1.20 1.27 1.52 0.94 0.63 0.00 0.00 -
P/EPS 6.59 6.23 37.50 2.48 3.19 0.00 0.00 -
EY 15.17 16.05 2.67 40.34 31.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.13 0.06 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 1.00 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 01/08/05 29/07/05 -
Price 0.87 0.93 0.96 0.70 0.96 0.00 0.00 -
P/RPS 1.17 1.24 1.94 0.84 0.58 0.00 0.00 -
P/EPS 6.44 6.10 48.00 2.20 2.98 0.00 0.00 -
EY 15.52 16.40 2.08 45.53 33.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.14 0.07 0.00 0.00 -
P/NAPS 0.00 0.00 1.20 0.89 1.23 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