[EMETALL] QoQ TTM 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- -14.36%
YoY- 420.19%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 93,888 81,668 83,850 74,847 69,943 49,709 27,350 127.05%
PBT 16,535 18,366 23,879 22,787 26,487 18,571 10,032 39.40%
Tax -1,251 949 1,303 -325 -258 -521 -602 62.62%
NP 15,284 19,315 25,182 22,462 26,229 18,050 9,430 37.85%
-
NP to SH 15,284 19,315 25,182 22,462 26,229 18,050 9,430 37.85%
-
Tax Rate 7.57% -5.17% -5.46% 1.43% 0.97% 2.81% 6.00% -
Total Cost 78,604 62,353 58,668 52,385 43,714 31,659 17,920 167.24%
-
Net Worth 70,416 0 0 0 86,859 47,532 18,491 143.26%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,750 - 30 30 30 30 - -
Div Payout % 18.00% - 0.12% 0.14% 0.12% 0.17% - -
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 70,416 0 0 0 86,859 47,532 18,491 143.26%
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 16.28% 23.65% 30.03% 30.01% 37.50% 36.31% 34.48% -
ROE 21.70% 0.00% 0.00% 0.00% 30.20% 37.97% 51.00% -
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 85.33 74.16 76.28 67.92 63.61 81.57 102.06 -11.22%
EPS 13.89 17.54 22.91 20.38 23.86 29.62 35.19 -46.09%
DPS 2.50 0.00 0.03 0.03 0.03 0.05 0.00 -
NAPS 0.64 0.00 0.00 0.00 0.79 0.78 0.69 -4.87%
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 33.52 29.16 29.94 26.72 24.97 17.75 9.76 127.12%
EPS 5.46 6.90 8.99 8.02 9.36 6.44 3.37 37.82%
DPS 0.98 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.2514 0.00 0.00 0.00 0.3101 0.1697 0.066 143.30%
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 1.16 1.20 1.25 1.10 1.24 1.26 0.00 -
P/EPS 7.13 5.07 4.15 3.68 3.31 3.48 0.00 -
EY 14.03 19.71 24.12 27.18 30.20 28.76 0.00 -
DY 2.53 0.00 0.03 0.04 0.04 0.05 0.00 -
P/NAPS 1.55 0.00 0.00 0.00 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 - - -
Price 0.82 0.87 0.93 0.96 0.70 0.00 0.00 -
P/RPS 0.96 1.17 1.22 1.41 1.10 0.00 0.00 -
P/EPS 5.90 4.96 4.06 4.71 2.93 0.00 0.00 -
EY 16.94 20.16 24.63 21.23 34.08 0.00 0.00 -
DY 3.05 0.00 0.03 0.03 0.04 0.00 0.00 -
P/NAPS 1.28 0.00 0.00 0.00 0.89 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