[EMETALL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 118.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 144,662 111,703 83,850 27,350 74.14%
PBT 6,026 15,469 23,879 10,032 -15.61%
Tax 1,040 163 1,303 -602 -
NP 7,066 15,632 25,182 9,430 -9.16%
-
NP to SH 7,066 15,632 25,182 9,430 -9.16%
-
Tax Rate -17.26% -1.05% -5.46% 6.00% -
Total Cost 137,596 96,071 58,668 17,920 97.16%
-
Net Worth 117,677 111,004 0 18,491 85.21%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,190 - 30 - -
Div Payout % 59.30% - 0.12% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 117,677 111,004 0 18,491 85.21%
NOSH 170,546 165,679 109,919 26,798 85.21%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.88% 13.99% 30.03% 34.48% -
ROE 6.00% 14.08% 0.00% 51.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.82 67.42 76.28 102.06 -5.97%
EPS 4.14 9.44 22.91 35.19 -50.96%
DPS 2.50 0.00 0.03 0.00 -
NAPS 0.69 0.67 0.00 0.69 0.00%
Adjusted Per Share Value based on latest NOSH - 26,798
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 47.00 36.29 27.24 8.89 74.11%
EPS 2.30 5.08 8.18 3.06 -9.07%
DPS 1.36 0.00 0.01 0.00 -
NAPS 0.3823 0.3607 0.00 0.0601 85.18%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 - -
Price 0.75 0.75 0.95 0.00 -
P/RPS 0.88 1.11 1.25 0.00 -
P/EPS 18.10 7.95 4.15 0.00 -
EY 5.52 12.58 24.12 0.00 -
DY 3.33 0.00 0.03 0.00 -
P/NAPS 1.09 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 29/08/08 24/08/07 24/08/06 - -
Price 0.68 1.04 0.93 0.00 -
P/RPS 0.80 1.54 1.22 0.00 -
P/EPS 16.41 11.02 4.06 0.00 -
EY 6.09 9.07 24.63 0.00 -
DY 3.68 0.00 0.03 0.00 -
P/NAPS 0.99 1.55 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