[EMETALL] QoQ TTM 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- 12.11%
YoY- 167.04%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 106,543 93,888 81,668 83,850 74,847 69,943 49,709 66.31%
PBT 19,468 16,535 18,366 23,879 22,787 26,487 18,571 3.19%
Tax -1,372 -1,251 949 1,303 -325 -258 -521 90.80%
NP 18,096 15,284 19,315 25,182 22,462 26,229 18,050 0.16%
-
NP to SH 18,096 15,284 19,315 25,182 22,462 26,229 18,050 0.16%
-
Tax Rate 7.05% 7.57% -5.17% -5.46% 1.43% 0.97% 2.81% -
Total Cost 88,447 78,604 62,353 58,668 52,385 43,714 31,659 98.48%
-
Net Worth 106,025 70,416 0 0 0 86,859 47,532 70.80%
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 2,750 - 30 30 30 30 1938.62%
Div Payout % 15.20% 18.00% - 0.12% 0.14% 0.12% 0.17% -
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 70,416 0 0 0 86,859 47,532 70.80%
NOSH 165,665 110,026 110,120 109,919 110,200 109,948 60,938 94.90%
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 16.98% 16.28% 23.65% 30.03% 30.01% 37.50% 36.31% -
ROE 17.07% 21.70% 0.00% 0.00% 0.00% 30.20% 37.97% -
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 64.31 85.33 74.16 76.28 67.92 63.61 81.57 -14.66%
EPS 10.92 13.89 17.54 22.91 20.38 23.86 29.62 -48.61%
DPS 1.66 2.50 0.00 0.03 0.03 0.03 0.05 935.18%
NAPS 0.64 0.64 0.00 0.00 0.00 0.79 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 34.62 30.50 26.53 27.24 24.32 22.72 16.15 66.33%
EPS 5.88 4.97 6.28 8.18 7.30 8.52 5.86 0.22%
DPS 0.89 0.89 0.00 0.01 0.01 0.01 0.01 1898.85%
NAPS 0.3445 0.2288 0.00 0.00 0.00 0.2822 0.1544 70.83%
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 1.09 1.16 1.20 1.25 1.10 1.24 1.26 -9.21%
P/EPS 6.41 7.13 5.07 4.15 3.68 3.31 3.48 50.31%
EY 15.60 14.03 19.71 24.12 27.18 30.20 28.76 -33.51%
DY 2.37 2.53 0.00 0.03 0.04 0.04 0.05 1212.82%
P/NAPS 1.09 1.55 0.00 0.00 0.00 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 - -
Price 0.74 0.82 0.87 0.93 0.96 0.70 0.00 -
P/RPS 1.15 0.96 1.17 1.22 1.41 1.10 0.00 -
P/EPS 6.77 5.90 4.96 4.06 4.71 2.93 0.00 -
EY 14.76 16.94 20.16 24.63 21.23 34.08 0.00 -
DY 2.24 3.05 0.00 0.03 0.03 0.04 0.00 -
P/NAPS 1.16 1.28 0.00 0.00 0.00 0.89 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