[EMETALL] QoQ TTM 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- -20.87%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 134,117 111,703 106,543 93,888 81,668 83,850 74,847 47.47%
PBT 15,765 15,469 19,468 16,535 18,366 23,879 22,787 -21.75%
Tax 259 163 -1,372 -1,251 949 1,303 -325 -
NP 16,024 15,632 18,096 15,284 19,315 25,182 22,462 -20.14%
-
NP to SH 16,024 15,632 18,096 15,284 19,315 25,182 22,462 -20.14%
-
Tax Rate -1.64% -1.05% 7.05% 7.57% -5.17% -5.46% 1.43% -
Total Cost 118,093 96,071 88,447 78,604 62,353 58,668 52,385 71.84%
-
Net Worth 119,409 111,004 106,025 70,416 0 0 0 -
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 2,750 - 30 30 -
Div Payout % - - 15.20% 18.00% - 0.12% 0.14% -
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 119,409 111,004 106,025 70,416 0 0 0 -
NOSH 168,181 165,679 165,665 110,026 110,120 109,919 110,200 32.52%
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 11.95% 13.99% 16.98% 16.28% 23.65% 30.03% 30.01% -
ROE 13.42% 14.08% 17.07% 21.70% 0.00% 0.00% 0.00% -
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 79.75 67.42 64.31 85.33 74.16 76.28 67.92 11.28%
EPS 9.53 9.44 10.92 13.89 17.54 22.91 20.38 -39.72%
DPS 0.00 0.00 1.66 2.50 0.00 0.03 0.03 -
NAPS 0.71 0.67 0.64 0.64 0.00 0.00 0.00 -
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 43.58 36.29 34.62 30.50 26.53 27.24 24.32 47.47%
EPS 5.21 5.08 5.88 4.97 6.28 8.18 7.30 -20.12%
DPS 0.00 0.00 0.89 0.89 0.00 0.01 0.01 -
NAPS 0.388 0.3607 0.3445 0.2288 0.00 0.00 0.00 -
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 1.24 1.11 1.09 1.16 1.20 1.25 1.10 8.30%
P/EPS 10.39 7.95 6.41 7.13 5.07 4.15 3.68 99.63%
EY 9.62 12.58 15.60 14.03 19.71 24.12 27.18 -49.93%
DY 0.00 0.00 2.37 2.53 0.00 0.03 0.04 -
P/NAPS 1.39 1.12 1.09 1.55 0.00 0.00 0.00 -
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 1.23 1.54 1.15 0.96 1.17 1.22 1.41 -8.69%
P/EPS 10.29 11.02 6.77 5.90 4.96 4.06 4.71 68.28%
EY 9.72 9.07 14.76 16.94 20.16 24.63 21.23 -40.56%
DY 0.00 0.00 2.24 3.05 0.00 0.03 0.03 -
P/NAPS 1.38 1.55 1.16 1.28 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