[EMETALL] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 50.67%
YoY- -51.63%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 42,591 32,785 26,287 32,454 20,177 27,625 13,632 113.56%
PBT 3,322 2,657 3,701 6,085 3,026 6,656 768 165.23%
Tax -177 2,711 -338 -1,937 -273 1,176 -217 -12.69%
NP 3,145 5,368 3,363 4,148 2,753 7,832 551 219.04%
-
NP to SH 3,145 5,368 3,363 4,148 2,753 7,832 551 219.04%
-
Tax Rate 5.33% -102.03% 9.13% 31.83% 9.02% -17.67% 28.26% -
Total Cost 39,446 27,417 22,924 28,306 17,424 19,793 13,081 108.58%
-
Net Worth 119,409 111,004 106,025 102,324 98,006 0 88,160 22.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 119,409 111,004 106,025 102,324 98,006 0 88,160 22.39%
NOSH 168,181 165,679 165,665 110,026 110,120 109,919 110,200 32.52%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.38% 16.37% 12.79% 12.78% 13.64% 28.35% 4.04% -
ROE 2.63% 4.84% 3.17% 4.05% 2.81% 0.00% 0.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 25.32 19.79 15.87 29.50 18.32 25.13 12.37 61.14%
EPS 1.87 3.24 2.03 3.77 2.50 4.75 0.50 140.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.64 0.93 0.89 0.00 0.80 -7.64%
Adjusted Per Share Value based on latest NOSH - 110,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.21 11.71 9.39 11.59 7.20 9.86 4.87 113.51%
EPS 1.12 1.92 1.20 1.48 0.98 2.80 0.20 215.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4263 0.3963 0.3785 0.3653 0.3499 0.00 0.3148 22.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.99 0.75 0.70 0.99 0.89 0.95 0.75 -
P/RPS 3.91 3.79 4.41 3.36 4.86 3.78 6.06 -25.31%
P/EPS 52.94 23.15 34.48 26.26 35.60 13.33 150.00 -50.02%
EY 1.89 4.32 2.90 3.81 2.81 7.50 0.67 99.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 1.09 1.06 1.00 0.00 0.94 29.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 -
Price 0.98 1.04 0.74 0.82 0.87 0.93 0.96 -
P/RPS 3.87 5.26 4.66 2.78 4.75 3.70 7.76 -37.08%
P/EPS 52.41 32.10 36.45 21.75 34.80 13.05 192.00 -57.88%
EY 1.91 3.12 2.74 4.60 2.87 7.66 0.52 137.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.55 1.16 0.88 0.98 0.00 1.20 9.75%

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