[EMETALL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.25%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 101,663 59,072 26,287 93,888 61,434 41,257 13,632 281.24%
PBT 9,680 6,358 3,701 16,535 10,450 7,424 768 440.76%
Tax 2,196 2,373 -338 -1,251 686 959 -217 -
NP 11,876 8,731 3,363 15,284 11,136 8,383 551 673.03%
-
NP to SH 11,876 8,731 3,363 15,284 11,136 8,383 551 673.03%
-
Tax Rate -22.69% -37.32% 9.13% 7.57% -6.56% -12.92% 28.26% -
Total Cost 89,787 50,341 22,924 78,604 50,298 32,874 13,081 260.74%
-
Net Worth 118,260 111,001 106,025 70,399 0 0 88,160 21.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,750 - - - -
Div Payout % - - - 17.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 118,260 111,001 106,025 70,399 0 0 88,160 21.60%
NOSH 166,563 165,673 165,665 110,000 109,989 109,940 110,200 31.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.68% 14.78% 12.79% 16.28% 18.13% 20.32% 4.04% -
ROE 10.04% 7.87% 3.17% 21.71% 0.00% 0.00% 0.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.04 35.66 15.87 85.35 55.85 37.53 12.37 189.56%
EPS 7.13 5.27 2.03 9.26 6.75 5.08 0.50 487.09%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.64 0.64 0.00 0.00 0.80 -7.64%
Adjusted Per Share Value based on latest NOSH - 110,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.30 21.09 9.39 33.52 21.93 14.73 4.87 281.11%
EPS 4.24 3.12 1.20 5.46 3.98 2.99 0.20 664.56%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.4222 0.3963 0.3785 0.2514 0.00 0.00 0.3148 21.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.99 0.75 0.70 0.99 0.89 0.95 0.75 -
P/RPS 1.62 2.10 4.41 1.16 1.59 2.53 6.06 -58.46%
P/EPS 13.88 14.23 34.48 7.13 8.79 12.46 150.00 -79.51%
EY 7.20 7.03 2.90 14.03 11.38 8.03 0.67 386.27%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 1.09 1.55 0.00 0.00 0.94 29.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 -
Price 0.98 1.04 0.74 0.82 0.87 0.93 0.96 -
P/RPS 1.61 2.92 4.66 0.96 1.56 2.48 7.76 -64.92%
P/EPS 13.74 19.73 36.45 5.90 8.59 12.20 192.00 -82.73%
EY 7.28 5.07 2.74 16.94 11.64 8.20 0.52 479.94%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 1.38 1.55 1.16 1.28 0.00 0.00 1.20 9.75%

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