[EMETALL] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 69.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 20,177 27,625 13,632 20,165 22,359 18,622 8,728 74.74%
PBT 3,026 6,656 768 4,725 4,983 2,009 3,283 -5.28%
Tax -273 1,176 -217 3,851 81 3,103 1,035 -
NP 2,753 7,832 551 8,576 5,064 5,112 4,318 -25.90%
-
NP to SH 2,753 7,832 551 8,576 5,064 1,557 3,133 -8.25%
-
Tax Rate 9.02% -17.67% 28.26% -81.50% -1.63% -154.45% -31.53% -
Total Cost 17,424 19,793 13,081 11,589 17,295 13,510 4,410 149.71%
-
Net Worth 98,006 0 88,160 86,815 47,532 18,491 15,199 246.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 30 - - -
Div Payout % - - - - 0.60% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 98,006 0 88,160 86,815 47,532 18,491 15,199 246.04%
NOSH 110,120 109,919 110,200 109,948 60,938 26,798 22,686 186.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.64% 28.35% 4.04% 42.53% 22.65% 27.45% 49.47% -
ROE 2.81% 0.00% 0.63% 9.88% 10.65% 8.42% 20.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.32 25.13 12.37 18.34 36.69 69.49 38.47 -38.99%
EPS 2.50 4.75 0.50 7.80 8.31 5.81 13.81 -67.96%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.89 0.00 0.80 0.7896 0.78 0.69 0.67 20.81%
Adjusted Per Share Value based on latest NOSH - 109,948
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.20 9.86 4.87 7.20 7.98 6.65 3.12 74.54%
EPS 0.98 2.80 0.20 3.06 1.81 0.56 1.12 -8.50%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3499 0.00 0.3148 0.31 0.1697 0.066 0.0543 245.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.89 0.95 0.75 0.79 1.03 0.00 0.00 -
P/RPS 4.86 3.78 6.06 4.31 2.81 0.00 0.00 -
P/EPS 35.60 13.33 150.00 10.13 12.39 0.00 0.00 -
EY 2.81 7.50 0.67 9.87 8.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.00 0.00 0.94 1.00 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 01/08/05 29/07/05 -
Price 0.87 0.93 0.96 0.70 0.96 0.00 0.00 -
P/RPS 4.75 3.70 7.76 3.82 2.62 0.00 0.00 -
P/EPS 34.80 13.05 192.00 8.97 11.55 0.00 0.00 -
EY 2.87 7.66 0.52 11.14 8.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.98 0.00 1.20 0.89 1.23 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