[EMETALL] QoQ TTM 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- 45.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 81,668 83,850 74,847 69,943 49,709 27,350 8,728 343.43%
PBT 18,366 23,879 22,787 26,487 18,571 10,032 4,468 156.38%
Tax 949 1,303 -325 -258 -521 -602 -150 -
NP 19,315 25,182 22,462 26,229 18,050 9,430 4,318 171.23%
-
NP to SH 19,315 25,182 22,462 26,229 18,050 9,430 4,318 171.23%
-
Tax Rate -5.17% -5.46% 1.43% 0.97% 2.81% 6.00% 3.36% -
Total Cost 62,353 58,668 52,385 43,714 31,659 17,920 4,410 483.77%
-
Net Worth 0 0 0 86,859 47,532 18,491 15,199 -
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 30 30 30 - - -
Div Payout % - 0.12% 0.14% 0.12% 0.17% - - -
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 0 0 0 86,859 47,532 18,491 15,199 -
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 23.65% 30.03% 30.01% 37.50% 36.31% 34.48% 49.47% -
ROE 0.00% 0.00% 0.00% 30.20% 37.97% 51.00% 28.41% -
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 74.16 76.28 67.92 63.61 81.57 102.06 38.47 54.83%
EPS 17.54 22.91 20.38 23.86 29.62 35.19 19.03 -5.28%
DPS 0.00 0.03 0.03 0.03 0.05 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.79 0.78 0.69 0.67 -
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 29.16 29.94 26.72 24.97 17.75 9.76 3.12 343.09%
EPS 6.90 8.99 8.02 9.36 6.44 3.37 1.54 171.53%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.3101 0.1697 0.066 0.0543 -
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 1.20 1.25 1.10 1.24 1.26 0.00 0.00 -
P/EPS 5.07 4.15 3.68 3.31 3.48 0.00 0.00 -
EY 19.71 24.12 27.18 30.20 28.76 0.00 0.00 -
DY 0.00 0.03 0.04 0.04 0.05 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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 - - - -
Price 0.87 0.93 0.96 0.70 0.00 0.00 0.00 -
P/RPS 1.17 1.22 1.41 1.10 0.00 0.00 0.00 -
P/EPS 4.96 4.06 4.71 2.93 0.00 0.00 0.00 -
EY 20.16 24.63 21.23 34.08 0.00 0.00 0.00 -
DY 0.00 0.03 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.89 0.00 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