[EMETALL] YoY 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 117,107 144,662 111,703 83,850 27,350 43.81%
PBT 5,931 6,026 15,469 23,879 10,032 -12.30%
Tax -1,666 1,040 163 1,303 -602 28.95%
NP 4,265 7,066 15,632 25,182 9,430 -17.98%
-
NP to SH 4,265 7,066 15,632 25,182 9,430 -17.98%
-
Tax Rate 28.09% -17.26% -1.05% -5.46% 6.00% -
Total Cost 112,842 137,596 96,071 58,668 17,920 58.36%
-
Net Worth 123,204 117,677 111,004 0 18,491 60.61%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,138 4,190 - 30 - -
Div Payout % 50.15% 59.30% - 0.12% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,204 117,677 111,004 0 18,491 60.61%
NOSH 171,116 170,546 165,679 109,919 26,798 58.91%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.64% 4.88% 13.99% 30.03% 34.48% -
ROE 3.46% 6.00% 14.08% 0.00% 51.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 68.44 84.82 67.42 76.28 102.06 -9.50%
EPS 2.49 4.14 9.44 22.91 35.19 -48.40%
DPS 1.25 2.50 0.00 0.03 0.00 -
NAPS 0.72 0.69 0.67 0.00 0.69 1.06%
Adjusted Per Share Value based on latest NOSH - 109,919
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 38.05 47.00 36.29 27.24 8.89 43.79%
EPS 1.39 2.30 5.08 8.18 3.06 -17.89%
DPS 0.69 1.36 0.00 0.01 0.00 -
NAPS 0.4003 0.3823 0.3607 0.00 0.0601 60.59%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.61 0.75 0.75 0.95 0.00 -
P/RPS 0.89 0.88 1.11 1.25 0.00 -
P/EPS 24.47 18.10 7.95 4.15 0.00 -
EY 4.09 5.52 12.58 24.12 0.00 -
DY 2.05 3.33 0.00 0.03 0.00 -
P/NAPS 0.85 1.09 1.12 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 27/08/09 29/08/08 24/08/07 24/08/06 - -
Price 0.52 0.68 1.04 0.93 0.00 -
P/RPS 0.76 0.80 1.54 1.22 0.00 -
P/EPS 20.86 16.41 11.02 4.06 0.00 -
EY 4.79 6.09 9.07 24.63 0.00 -
DY 2.40 3.68 0.00 0.03 0.00 -
P/NAPS 0.72 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