[EMETALL] QoQ Annualized Quarter 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?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 69,874 66,278 54,700 34,912 0 0 0 -
PBT 15,000 13,700 10,584 13,132 0 0 0 -
Tax 11,626 -694 8,276 4,140 0 0 0 -
NP 26,626 13,005 18,860 17,272 0 0 0 -
-
NP to SH 26,626 13,005 9,380 12,532 0 0 0 -
-
Tax Rate -77.51% 5.07% -78.19% -31.53% - - - -
Total Cost 43,248 53,273 35,840 17,640 0 0 0 -
-
Net Worth 65,967 31,451 20,520 15,199 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 83 26 - - - - - -
Div Payout % 0.31% 0.21% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,967 31,451 20,520 15,199 0 0 0 -
NOSH 83,545 40,322 29,740 22,686 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 38.11% 19.62% 34.48% 49.47% 0.00% 0.00% 0.00% -
ROE 40.36% 41.35% 45.71% 82.45% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.64 164.37 183.93 153.89 0.00 0.00 0.00 -
EPS 31.87 32.25 31.54 55.24 0.00 0.00 0.00 -
DPS 0.10 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7896 0.78 0.69 0.67 0.00 0.00 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 30/09/04 30/06/04 CAGR
RPS 22.70 21.53 17.77 11.34 0.00 0.00 0.00 -
EPS 8.65 4.23 3.05 4.07 0.00 0.00 0.00 -
DPS 0.03 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.1022 0.0667 0.0494 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 - - - - - -
Price 0.79 1.03 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.94 0.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.48 3.19 0.00 0.00 0.00 0.00 0.00 -
EY 40.34 31.31 0.00 0.00 0.00 0.00 0.00 -
DY 0.13 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.32 0.00 0.00 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 30/09/04 30/06/04 CAGR
Date 28/02/06 07/11/05 01/08/05 29/07/05 - - - -
Price 0.70 0.96 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.20 2.98 0.00 0.00 0.00 0.00 0.00 -
EY 45.53 33.60 0.00 0.00 0.00 0.00 0.00 -
DY 0.14 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.23 0.00 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