[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -84.86%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 664,049 480,066 265,988 120,521 428,154 314,571 205,464 118.12%
PBT 28,985 12,662 6,195 2,003 11,112 6,846 4,558 242.08%
Tax -6,374 -2,309 -974 -373 419 -1,252 -946 255.49%
NP 22,611 10,353 5,221 1,630 11,531 5,594 3,612 238.52%
-
NP to SH 20,630 8,294 3,373 1,630 10,769 5,169 3,155 248.48%
-
Tax Rate 21.99% 18.24% 15.72% 18.62% -3.77% 18.29% 20.75% -
Total Cost 641,438 469,713 260,767 118,891 416,623 308,977 201,852 115.69%
-
Net Worth 217,832 204,948 202,380 238,813 154,630 0 127,926 42.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,805 - - - 2,494 - - -
Div Payout % 23.29% - - - 23.16% - - -
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 217,832 204,948 202,380 238,813 154,630 0 127,926 42.45%
NOSH 320,341 320,231 321,238 379,069 249,404 191,739 63,963 191.86%
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 3.41% 2.16% 1.96% 1.35% 2.69% 1.78% 1.76% -
ROE 9.47% 4.05% 1.67% 0.68% 6.96% 0.00% 2.47% -
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 207.29 149.91 82.80 31.79 171.67 164.06 321.22 -25.26%
EPS 6.44 2.59 1.05 0.43 3.37 1.62 0.99 247.28%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.68 0.64 0.63 0.63 0.62 0.00 2.00 -51.19%
Adjusted Per Share Value based on latest NOSH - 379,069
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.06 5.83 3.23 1.46 5.20 3.82 2.49 118.35%
EPS 0.25 0.10 0.04 0.02 0.13 0.06 0.04 238.17%
DPS 0.06 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0264 0.0249 0.0246 0.029 0.0188 0.00 0.0155 42.48%
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 30/06/05 -
Price 0.58 0.41 0.41 0.42 0.28 0.30 0.43 -
P/RPS 0.28 0.27 0.50 1.32 0.16 0.18 0.13 66.54%
P/EPS 9.01 15.83 39.05 97.67 6.48 11.13 8.72 2.19%
EY 11.10 6.32 2.56 1.02 15.42 8.99 11.47 -2.15%
DY 2.59 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.85 0.64 0.65 0.67 0.45 0.00 0.22 145.61%
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 22/11/06 24/08/06 13/06/06 27/02/06 17/11/05 30/08/05 -
Price 0.93 0.50 0.38 0.40 0.37 0.28 0.35 -
P/RPS 0.45 0.33 0.46 1.26 0.22 0.17 0.11 155.13%
P/EPS 14.44 19.31 36.19 93.02 8.57 10.39 7.10 60.31%
EY 6.92 5.18 2.76 1.08 11.67 9.63 14.09 -37.67%
DY 1.61 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 1.37 0.78 0.60 0.63 0.60 0.00 0.18 285.50%

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