[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -97.93%
YoY- -82.41%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 93,888 61,434 41,257 13,632 69,874 49,709 27,350 127.05%
PBT 16,535 10,450 7,424 768 15,000 10,275 5,292 113.28%
Tax -1,251 686 959 -217 11,626 -521 4,138 -
NP 15,284 11,136 8,383 551 26,626 9,754 9,430 37.85%
-
NP to SH 15,284 11,136 8,383 551 26,626 9,754 4,690 119.33%
-
Tax Rate 7.57% -6.56% -12.92% 28.26% -77.51% 5.07% -78.19% -
Total Cost 78,604 50,298 32,874 13,081 43,248 39,955 17,920 167.24%
-
Net Worth 70,399 0 0 88,160 65,967 31,451 20,520 126.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,750 - - - 83 20 - -
Div Payout % 17.99% - - - 0.31% 0.21% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 70,399 0 0 88,160 65,967 31,451 20,520 126.96%
NOSH 110,000 109,989 109,940 110,200 83,545 40,322 29,740 138.59%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.28% 18.13% 20.32% 4.04% 38.11% 19.62% 34.48% -
ROE 21.71% 0.00% 0.00% 0.63% 40.36% 31.01% 22.86% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.35 55.85 37.53 12.37 83.64 123.28 91.96 -4.83%
EPS 9.26 6.75 5.08 0.50 31.87 24.19 15.77 -29.81%
DPS 2.50 0.00 0.00 0.00 0.10 0.05 0.00 -
NAPS 0.64 0.00 0.00 0.80 0.7896 0.78 0.69 -4.87%
Adjusted Per Share Value based on latest NOSH - 110,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.52 21.93 14.73 4.87 24.95 17.75 9.76 127.12%
EPS 5.46 3.98 2.99 0.20 9.51 3.48 1.67 119.80%
DPS 0.98 0.00 0.00 0.00 0.03 0.01 0.00 -
NAPS 0.2514 0.00 0.00 0.3148 0.2355 0.1123 0.0733 126.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.99 0.89 0.95 0.75 0.79 1.03 0.00 -
P/RPS 1.16 1.59 2.53 6.06 0.94 0.84 0.00 -
P/EPS 7.13 8.79 12.46 150.00 2.48 4.26 0.00 -
EY 14.03 11.38 8.03 0.67 40.34 23.49 0.00 -
DY 2.53 0.00 0.00 0.00 0.13 0.05 0.00 -
P/NAPS 1.55 0.00 0.00 0.94 1.00 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 01/08/05 -
Price 0.82 0.87 0.93 0.96 0.70 0.96 0.00 -
P/RPS 0.96 1.56 2.48 7.76 0.84 0.78 0.00 -
P/EPS 5.90 8.59 12.20 192.00 2.20 3.97 0.00 -
EY 16.94 11.64 8.20 0.52 45.53 25.20 0.00 -
DY 3.05 0.00 0.00 0.00 0.14 0.05 0.00 -
P/NAPS 1.28 0.00 0.00 1.20 0.89 1.23 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