[PMETAL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 106.93%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 300,573 664,049 480,066 265,988 120,521 428,154 314,571 -2.99%
PBT 30,713 28,985 12,662 6,195 2,003 11,112 6,846 172.26%
Tax -2,707 -6,374 -2,309 -974 -373 419 -1,252 67.28%
NP 28,006 22,611 10,353 5,221 1,630 11,531 5,594 192.94%
-
NP to SH 25,161 20,630 8,294 3,373 1,630 10,769 5,169 187.49%
-
Tax Rate 8.81% 21.99% 18.24% 15.72% 18.62% -3.77% 18.29% -
Total Cost 272,567 641,438 469,713 260,767 118,891 416,623 308,977 -8.02%
-
Net Worth 260,043 217,832 204,948 202,380 238,813 154,630 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,805 - - - 2,494 - -
Div Payout % - 23.29% - - - 23.16% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 260,043 217,832 204,948 202,380 238,813 154,630 0 -
NOSH 351,410 320,341 320,231 321,238 379,069 249,404 191,739 49.81%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.32% 3.41% 2.16% 1.96% 1.35% 2.69% 1.78% -
ROE 9.68% 9.47% 4.05% 1.67% 0.68% 6.96% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.53 207.29 149.91 82.80 31.79 171.67 164.06 -35.25%
EPS 7.16 6.44 2.59 1.05 0.43 3.37 1.62 169.56%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.74 0.68 0.64 0.63 0.63 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 318,095
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.65 8.06 5.82 3.23 1.46 5.19 3.82 -2.99%
EPS 0.31 0.25 0.10 0.04 0.02 0.13 0.06 199.16%
DPS 0.00 0.06 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0315 0.0264 0.0249 0.0245 0.029 0.0188 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.04 0.58 0.41 0.41 0.42 0.28 0.30 -
P/RPS 1.22 0.28 0.27 0.50 1.32 0.16 0.18 258.56%
P/EPS 14.53 9.01 15.83 39.05 97.67 6.48 11.13 19.46%
EY 6.88 11.10 6.32 2.56 1.02 15.42 8.99 -16.34%
DY 0.00 2.59 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 1.41 0.85 0.64 0.65 0.67 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 -
Price 1.66 0.93 0.50 0.38 0.40 0.37 0.28 -
P/RPS 1.94 0.45 0.33 0.46 1.26 0.22 0.17 407.62%
P/EPS 23.18 14.44 19.31 36.19 93.02 8.57 10.39 70.82%
EY 4.31 6.92 5.18 2.76 1.08 11.67 9.63 -41.51%
DY 0.00 1.61 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 2.24 1.37 0.78 0.60 0.63 0.60 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