[EMETALL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1421.42%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,287 93,888 61,434 41,257 13,632 69,874 49,709 -34.63%
PBT 3,701 16,535 10,450 7,424 768 15,000 10,275 -49.40%
Tax -338 -1,251 686 959 -217 11,626 -521 -25.07%
NP 3,363 15,284 11,136 8,383 551 26,626 9,754 -50.86%
-
NP to SH 3,363 15,284 11,136 8,383 551 26,626 9,754 -50.86%
-
Tax Rate 9.13% 7.57% -6.56% -12.92% 28.26% -77.51% 5.07% -
Total Cost 22,924 78,604 50,298 32,874 13,081 43,248 39,955 -30.97%
-
Net Worth 106,025 70,399 0 0 88,160 65,967 31,451 124.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,750 - - - 83 20 -
Div Payout % - 17.99% - - - 0.31% 0.21% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 106,025 70,399 0 0 88,160 65,967 31,451 124.99%
NOSH 165,665 110,000 109,989 109,940 110,200 83,545 40,322 156.74%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 16.28% 18.13% 20.32% 4.04% 38.11% 19.62% -
ROE 3.17% 21.71% 0.00% 0.00% 0.63% 40.36% 31.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.87 85.35 55.85 37.53 12.37 83.64 123.28 -74.53%
EPS 2.03 9.26 6.75 5.08 0.50 31.87 24.19 -80.86%
DPS 0.00 2.50 0.00 0.00 0.00 0.10 0.05 -
NAPS 0.64 0.64 0.00 0.00 0.80 0.7896 0.78 -12.36%
Adjusted Per Share Value based on latest NOSH - 109,919
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.54 30.50 19.96 13.40 4.43 22.70 16.15 -34.63%
EPS 1.09 4.97 3.62 2.72 0.18 8.65 3.17 -50.95%
DPS 0.00 0.89 0.00 0.00 0.00 0.03 0.01 -
NAPS 0.3445 0.2287 0.00 0.00 0.2864 0.2143 0.1022 124.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.70 0.99 0.89 0.95 0.75 0.79 1.03 -
P/RPS 4.41 1.16 1.59 2.53 6.06 0.94 0.84 202.37%
P/EPS 34.48 7.13 8.79 12.46 150.00 2.48 4.26 303.63%
EY 2.90 14.03 11.38 8.03 0.67 40.34 23.49 -75.23%
DY 0.00 2.53 0.00 0.00 0.00 0.13 0.05 -
P/NAPS 1.09 1.55 0.00 0.00 0.94 1.00 1.32 -11.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 20/11/06 24/08/06 25/05/06 28/02/06 07/11/05 -
Price 0.74 0.82 0.87 0.93 0.96 0.70 0.96 -
P/RPS 4.66 0.96 1.56 2.48 7.76 0.84 0.78 229.61%
P/EPS 36.45 5.90 8.59 12.20 192.00 2.20 3.97 339.06%
EY 2.74 16.94 11.64 8.20 0.52 45.53 25.20 -77.25%
DY 0.00 3.05 0.00 0.00 0.00 0.14 0.05 -
P/NAPS 1.16 1.28 0.00 0.00 1.20 0.89 1.23 -3.83%

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