[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.94%
YoY- -42.6%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 135,550 118,144 105,148 93,888 81,912 82,514 54,528 83.40%
PBT 12,906 12,716 14,804 16,535 13,933 14,848 3,072 160.13%
Tax 2,928 4,746 -1,352 -1,251 914 1,918 -868 -
NP 15,834 17,462 13,452 15,284 14,848 16,766 2,204 271.87%
-
NP to SH 15,834 17,462 13,452 15,284 14,848 16,766 2,204 271.87%
-
Tax Rate -22.69% -37.32% 9.13% 7.57% -6.56% -12.92% 28.26% -
Total Cost 119,716 100,682 91,696 78,604 67,064 65,748 52,324 73.54%
-
Net Worth 118,260 111,001 106,025 70,399 0 0 88,160 21.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,750 - - - -
Div Payout % - - - 17.99% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 118,260 111,001 106,025 70,399 0 0 88,160 21.60%
NOSH 166,563 165,673 165,665 110,000 109,989 109,940 110,200 31.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.68% 14.78% 12.79% 16.28% 18.13% 20.32% 4.04% -
ROE 13.39% 15.73% 12.69% 21.71% 0.00% 0.00% 2.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 81.38 71.31 63.47 85.35 74.47 75.05 49.48 39.29%
EPS 9.51 10.54 8.12 9.26 9.00 10.16 2.00 182.50%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.64 0.64 0.00 0.00 0.80 -7.64%
Adjusted Per Share Value based on latest NOSH - 110,026
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.04 38.39 34.16 30.50 26.61 26.81 17.72 83.37%
EPS 5.14 5.67 4.37 4.97 4.82 5.45 0.72 270.31%
DPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.3842 0.3606 0.3445 0.2287 0.00 0.00 0.2864 21.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.99 0.75 0.70 0.99 0.89 0.95 0.75 -
P/RPS 1.22 1.05 1.10 1.16 1.20 1.27 1.52 -13.62%
P/EPS 10.41 7.12 8.62 7.13 6.59 6.23 37.50 -57.41%
EY 9.60 14.05 11.60 14.03 15.17 16.05 2.67 134.51%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 1.09 1.55 0.00 0.00 0.94 29.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 -
Price 0.98 1.04 0.74 0.82 0.87 0.93 0.96 -
P/RPS 1.20 1.46 1.17 0.96 1.17 1.24 1.94 -27.38%
P/EPS 10.31 9.87 9.11 5.90 6.44 6.10 48.00 -64.10%
EY 9.70 10.13 10.97 16.94 15.52 16.40 2.08 178.86%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 1.38 1.55 1.16 1.28 0.00 0.00 1.20 9.75%

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