[EMETALL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 69,943 49,709 27,350 8,728 0 -
PBT 26,487 18,571 10,032 4,468 0 -
Tax -258 -521 -602 -150 0 -
NP 26,229 18,050 9,430 4,318 0 -
-
NP to SH 26,229 18,050 9,430 4,318 0 -
-
Tax Rate 0.97% 2.81% 6.00% 3.36% - -
Total Cost 43,714 31,659 17,920 4,410 0 -
-
Net Worth 86,859 47,532 18,491 15,199 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 30 30 - - - -
Div Payout % 0.12% 0.17% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 86,859 47,532 18,491 15,199 0 -
NOSH 109,948 60,938 26,798 22,686 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 37.50% 36.31% 34.48% 49.47% 0.00% -
ROE 30.20% 37.97% 51.00% 28.41% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.61 81.57 102.06 38.47 0.00 -
EPS 23.86 29.62 35.19 19.03 0.00 -
DPS 0.03 0.05 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.69 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 22,686
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.97 17.75 9.76 3.12 0.00 -
EPS 9.36 6.44 3.37 1.54 0.00 -
DPS 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.3101 0.1697 0.066 0.0543 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/12/05 30/09/05 - - - -
Price 0.79 1.03 0.00 0.00 0.00 -
P/RPS 1.24 1.26 0.00 0.00 0.00 -
P/EPS 3.31 3.48 0.00 0.00 0.00 -
EY 30.20 28.76 0.00 0.00 0.00 -
DY 0.04 0.05 0.00 0.00 0.00 -
P/NAPS 1.00 1.32 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/02/06 - - - - -
Price 0.70 0.00 0.00 0.00 0.00 -
P/RPS 1.10 0.00 0.00 0.00 0.00 -
P/EPS 2.93 0.00 0.00 0.00 0.00 -
EY 34.08 0.00 0.00 0.00 0.00 -
DY 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 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