[EMETALL] QoQ Cumulative 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- 32.84%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 59,072 26,287 93,888 61,434 41,257 13,632 69,874 -10.61%
PBT 6,358 3,701 16,535 10,450 7,424 768 15,000 -43.66%
Tax 2,373 -338 -1,251 686 959 -217 11,626 -65.43%
NP 8,731 3,363 15,284 11,136 8,383 551 26,626 -52.54%
-
NP to SH 8,731 3,363 15,284 11,136 8,383 551 26,626 -52.54%
-
Tax Rate -37.32% 9.13% 7.57% -6.56% -12.92% 28.26% -77.51% -
Total Cost 50,341 22,924 78,604 50,298 32,874 13,081 43,248 10.68%
-
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 7.87% 3.17% 21.71% 0.00% 0.00% 0.63% 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 35.66 15.87 85.35 55.85 37.53 12.37 83.64 -43.44%
EPS 5.27 2.03 9.26 6.75 5.08 0.50 31.87 -69.97%
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 21.09 9.39 33.52 21.93 14.73 4.87 24.95 -10.62%
EPS 3.12 1.20 5.46 3.98 2.99 0.20 9.51 -52.52%
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 2.10 4.41 1.16 1.59 2.53 6.06 0.94 71.14%
P/EPS 14.23 34.48 7.13 8.79 12.46 150.00 2.48 221.53%
EY 7.03 2.90 14.03 11.38 8.03 0.67 40.34 -68.90%
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 2.92 4.66 0.96 1.56 2.48 7.76 0.84 129.99%
P/EPS 19.73 36.45 5.90 8.59 12.20 192.00 2.20 333.39%
EY 5.07 2.74 16.94 11.64 8.20 0.52 45.53 -76.94%
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