[EMETALL] QoQ 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- -64.85%
YoY- -45.64%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 32,785 26,287 32,454 20,177 27,625 13,632 20,165 38.38%
PBT 2,657 3,701 6,085 3,026 6,656 768 4,725 -31.94%
Tax 2,711 -338 -1,937 -273 1,176 -217 3,851 -20.91%
NP 5,368 3,363 4,148 2,753 7,832 551 8,576 -26.88%
-
NP to SH 5,368 3,363 4,148 2,753 7,832 551 8,576 -26.88%
-
Tax Rate -102.03% 9.13% 31.83% 9.02% -17.67% 28.26% -81.50% -
Total Cost 27,417 22,924 28,306 17,424 19,793 13,081 11,589 77.82%
-
Net Worth 111,004 106,025 102,324 98,006 0 88,160 86,815 17.85%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 111,004 106,025 102,324 98,006 0 88,160 86,815 17.85%
NOSH 165,679 165,665 110,026 110,120 109,919 110,200 109,948 31.53%
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 16.37% 12.79% 12.78% 13.64% 28.35% 4.04% 42.53% -
ROE 4.84% 3.17% 4.05% 2.81% 0.00% 0.63% 9.88% -
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 19.79 15.87 29.50 18.32 25.13 12.37 18.34 5.21%
EPS 3.24 2.03 3.77 2.50 4.75 0.50 7.80 -44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.93 0.89 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 10.65 8.54 10.54 6.56 8.98 4.43 6.55 38.39%
EPS 1.74 1.09 1.35 0.89 2.54 0.18 2.79 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3607 0.3445 0.3325 0.3184 0.00 0.2864 0.2821 17.85%
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 3.79 4.41 3.36 4.86 3.78 6.06 4.31 -8.23%
P/EPS 23.15 34.48 26.26 35.60 13.33 150.00 10.13 73.76%
EY 4.32 2.90 3.81 2.81 7.50 0.67 9.87 -42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.06 1.00 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 5.26 4.66 2.78 4.75 3.70 7.76 3.82 23.84%
P/EPS 32.10 36.45 21.75 34.80 13.05 192.00 8.97 134.50%
EY 3.12 2.74 4.60 2.87 7.66 0.52 11.14 -57.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.16 0.88 0.98 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