[EMETALL] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -93.58%
YoY- -82.41%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 32,454 20,177 27,625 13,632 20,165 22,359 18,622 44.67%
PBT 6,085 3,026 6,656 768 4,725 4,983 2,009 108.91%
Tax -1,937 -273 1,176 -217 3,851 81 3,103 -
NP 4,148 2,753 7,832 551 8,576 5,064 5,112 -12.97%
-
NP to SH 4,148 2,753 7,832 551 8,576 5,064 1,557 91.83%
-
Tax Rate 31.83% 9.02% -17.67% 28.26% -81.50% -1.63% -154.45% -
Total Cost 28,306 17,424 19,793 13,081 11,589 17,295 13,510 63.51%
-
Net Worth 102,324 98,006 0 88,160 86,815 47,532 18,491 211.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 30 - -
Div Payout % - - - - - 0.60% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 102,324 98,006 0 88,160 86,815 47,532 18,491 211.88%
NOSH 110,026 110,120 109,919 110,200 109,948 60,938 26,798 155.74%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.78% 13.64% 28.35% 4.04% 42.53% 22.65% 27.45% -
ROE 4.05% 2.81% 0.00% 0.63% 9.88% 10.65% 8.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.50 18.32 25.13 12.37 18.34 36.69 69.49 -43.42%
EPS 3.77 2.50 4.75 0.50 7.80 8.31 5.81 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.93 0.89 0.00 0.80 0.7896 0.78 0.69 21.95%
Adjusted Per Share Value based on latest NOSH - 110,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.59 7.20 9.86 4.87 7.20 7.98 6.65 44.67%
EPS 1.48 0.98 2.80 0.20 3.06 1.81 0.56 90.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3653 0.3499 0.00 0.3148 0.31 0.1697 0.066 211.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.99 0.89 0.95 0.75 0.79 1.03 0.00 -
P/RPS 3.36 4.86 3.78 6.06 4.31 2.81 0.00 -
P/EPS 26.26 35.60 13.33 150.00 10.13 12.39 0.00 -
EY 3.81 2.81 7.50 0.67 9.87 8.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.06 1.00 0.00 0.94 1.00 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 01/08/05 -
Price 0.82 0.87 0.93 0.96 0.70 0.96 0.00 -
P/RPS 2.78 4.75 3.70 7.76 3.82 2.62 0.00 -
P/EPS 21.75 34.80 13.05 192.00 8.97 11.55 0.00 -
EY 4.60 2.87 7.66 0.52 11.14 8.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.88 0.98 0.00 1.20 0.89 1.23 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