[EMETALL] QoQ TTM 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- -23.3%
YoY- 7.01%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,703 106,543 93,888 81,668 83,850 74,847 69,943 36.74%
PBT 15,469 19,468 16,535 18,366 23,879 22,787 26,487 -30.19%
Tax 163 -1,372 -1,251 949 1,303 -325 -258 -
NP 15,632 18,096 15,284 19,315 25,182 22,462 26,229 -29.24%
-
NP to SH 15,632 18,096 15,284 19,315 25,182 22,462 26,229 -29.24%
-
Tax Rate -1.05% 7.05% 7.57% -5.17% -5.46% 1.43% 0.97% -
Total Cost 96,071 88,447 78,604 62,353 58,668 52,385 43,714 69.28%
-
Net Worth 111,004 106,025 70,416 0 0 0 86,859 17.81%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 2,750 2,750 - 30 30 30 -
Div Payout % - 15.20% 18.00% - 0.12% 0.14% 0.12% -
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 70,416 0 0 0 86,859 17.81%
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 13.99% 16.98% 16.28% 23.65% 30.03% 30.01% 37.50% -
ROE 14.08% 17.07% 21.70% 0.00% 0.00% 0.00% 30.20% -
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 67.42 64.31 85.33 74.16 76.28 67.92 63.61 3.96%
EPS 9.44 10.92 13.89 17.54 22.91 20.38 23.86 -46.19%
DPS 0.00 1.66 2.50 0.00 0.03 0.03 0.03 -
NAPS 0.67 0.64 0.64 0.00 0.00 0.00 0.79 -10.42%
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 39.88 38.04 33.52 29.16 29.94 26.72 24.97 36.75%
EPS 5.58 6.46 5.46 6.90 8.99 8.02 9.36 -29.23%
DPS 0.00 0.98 0.98 0.00 0.01 0.01 0.01 -
NAPS 0.3963 0.3785 0.2514 0.00 0.00 0.00 0.3101 17.81%
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 1.11 1.09 1.16 1.20 1.25 1.10 1.24 -7.13%
P/EPS 7.95 6.41 7.13 5.07 4.15 3.68 3.31 79.63%
EY 12.58 15.60 14.03 19.71 24.12 27.18 30.20 -44.31%
DY 0.00 2.37 2.53 0.00 0.03 0.04 0.04 -
P/NAPS 1.12 1.09 1.55 0.00 0.00 0.00 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 1.54 1.15 0.96 1.17 1.22 1.41 1.10 25.22%
P/EPS 11.02 6.77 5.90 4.96 4.06 4.71 2.93 142.43%
EY 9.07 14.76 16.94 20.16 24.63 21.23 34.08 -58.72%
DY 0.00 2.24 3.05 0.00 0.03 0.03 0.04 -
P/NAPS 1.55 1.16 1.28 0.00 0.00 0.00 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