[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -58.83%
YoY- 14.1%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 65,814 61,528 64,419 63,681 69,294 77,348 76,259 -9.37%
PBT 620 744 -2,303 -2,769 -1,580 -1,872 6,970 -80.16%
Tax -472 -408 -470 -242 -308 -180 -743 -26.16%
NP 148 336 -2,773 -3,012 -1,888 -2,052 6,227 -91.78%
-
NP to SH 150 336 -2,777 -3,014 -1,898 -2,076 6,250 -91.73%
-
Tax Rate 76.13% 54.84% - - - - 10.66% -
Total Cost 65,666 61,192 67,192 66,693 71,182 79,400 70,032 -4.21%
-
Net Worth 159,375 142,800 143,057 145,108 145,739 145,654 146,779 5.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 159,375 142,800 143,057 145,108 145,739 145,654 146,779 5.65%
NOSH 187,500 167,999 168,303 168,731 169,464 167,419 168,712 7.31%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.22% 0.55% -4.30% -4.73% -2.72% -2.65% 8.17% -
ROE 0.09% 0.24% -1.94% -2.08% -1.30% -1.43% 4.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.10 36.62 38.28 37.74 40.89 46.20 45.20 -15.55%
EPS 0.08 0.20 -1.65 -1.79 -1.12 -1.24 3.71 -92.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.86 0.86 0.87 0.87 -1.54%
Adjusted Per Share Value based on latest NOSH - 168,205
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.38 19.99 20.93 20.69 22.51 25.13 24.78 -9.39%
EPS 0.05 0.11 -0.90 -0.98 -0.62 -0.67 2.03 -91.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.464 0.4648 0.4715 0.4735 0.4732 0.4769 5.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.24 0.255 0.26 0.31 0.34 0.32 0.285 -
P/RPS 0.68 0.70 0.68 0.82 0.83 0.69 0.63 5.23%
P/EPS 300.00 127.50 -15.76 -17.35 -30.36 -25.81 7.69 1058.00%
EY 0.33 0.78 -6.35 -5.76 -3.29 -3.87 13.00 -91.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.36 0.40 0.37 0.33 -10.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 26/02/15 25/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.205 0.27 0.28 0.30 0.36 0.32 0.30 -
P/RPS 0.58 0.74 0.73 0.79 0.88 0.69 0.66 -8.27%
P/EPS 256.25 135.00 -16.97 -16.79 -32.14 -25.81 8.10 906.62%
EY 0.39 0.74 -5.89 -5.96 -3.11 -3.87 12.35 -90.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.33 0.35 0.42 0.37 0.34 -20.77%

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