[EMETALL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
07-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 225.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,625 13,632 20,165 22,359 18,622 8,728 0 -
PBT 6,656 768 4,725 4,983 2,009 3,283 0 -
Tax 1,176 -217 3,851 81 3,103 1,035 0 -
NP 7,832 551 8,576 5,064 5,112 4,318 0 -
-
NP to SH 7,832 551 8,576 5,064 1,557 3,133 0 -
-
Tax Rate -17.67% 28.26% -81.50% -1.63% -154.45% -31.53% - -
Total Cost 19,793 13,081 11,589 17,295 13,510 4,410 0 -
-
Net Worth 0 88,160 86,815 47,532 18,491 15,199 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 30 - - - -
Div Payout % - - - 0.60% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 88,160 86,815 47,532 18,491 15,199 0 -
NOSH 109,919 110,200 109,948 60,938 26,798 22,686 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.35% 4.04% 42.53% 22.65% 27.45% 49.47% 0.00% -
ROE 0.00% 0.63% 9.88% 10.65% 8.42% 20.61% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.13 12.37 18.34 36.69 69.49 38.47 0.00 -
EPS 4.75 0.50 7.80 8.31 5.81 13.81 0.00 -
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.7896 0.78 0.69 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,938
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.86 4.87 7.20 7.98 6.65 3.12 0.00 -
EPS 2.80 0.20 3.06 1.81 0.56 1.12 0.00 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.00 0.3148 0.31 0.1697 0.066 0.0543 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.95 0.75 0.79 1.03 0.00 0.00 0.00 -
P/RPS 3.78 6.06 4.31 2.81 0.00 0.00 0.00 -
P/EPS 13.33 150.00 10.13 12.39 0.00 0.00 0.00 -
EY 7.50 0.67 9.87 8.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 1.00 1.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 25/05/06 28/02/06 07/11/05 01/08/05 29/07/05 - -
Price 0.93 0.96 0.70 0.96 0.00 0.00 0.00 -
P/RPS 3.70 7.76 3.82 2.62 0.00 0.00 0.00 -
P/EPS 13.05 192.00 8.97 11.55 0.00 0.00 0.00 -
EY 7.66 0.52 11.14 8.66 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 0.89 1.23 0.00 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