[EMETALL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 278.1%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 63,681 69,294 77,348 76,259 78,726 91,934 85,864 -18.05%
PBT -2,769 -1,580 -1,872 6,970 -3,048 1,286 1,884 -
Tax -242 -308 -180 -743 -476 -540 -524 -40.22%
NP -3,012 -1,888 -2,052 6,227 -3,524 746 1,360 -
-
NP to SH -3,014 -1,898 -2,076 6,250 -3,509 766 1,372 -
-
Tax Rate - - - 10.66% - 41.99% 27.81% -
Total Cost 66,693 71,182 79,400 70,032 82,250 91,188 84,504 -14.58%
-
Net Worth 145,108 145,739 145,654 146,779 138,348 139,878 145,775 -0.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 145,108 145,739 145,654 146,779 138,348 139,878 145,775 -0.30%
NOSH 168,731 169,464 167,419 168,712 168,717 166,521 171,499 -1.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.73% -2.72% -2.65% 8.17% -4.48% 0.81% 1.58% -
ROE -2.08% -1.30% -1.43% 4.26% -2.54% 0.55% 0.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.74 40.89 46.20 45.20 46.66 55.21 50.07 -17.16%
EPS -1.79 -1.12 -1.24 3.71 -2.08 0.46 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.87 0.87 0.82 0.84 0.85 0.78%
Adjusted Per Share Value based on latest NOSH - 168,713
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.69 22.51 25.13 24.78 25.58 29.87 27.90 -18.05%
EPS -0.98 -0.62 -0.67 2.03 -1.14 0.25 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4715 0.4735 0.4732 0.4769 0.4495 0.4545 0.4736 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.31 0.34 0.32 0.285 0.30 0.33 0.29 -
P/RPS 0.82 0.83 0.69 0.63 0.64 0.60 0.58 25.94%
P/EPS -17.35 -30.36 -25.81 7.69 -14.42 71.74 36.25 -
EY -5.76 -3.29 -3.87 13.00 -6.93 1.39 2.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.37 0.33 0.37 0.39 0.34 3.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 30/05/14 28/02/14 29/11/13 26/08/13 30/05/13 -
Price 0.30 0.36 0.32 0.30 0.30 0.30 0.34 -
P/RPS 0.79 0.88 0.69 0.66 0.64 0.54 0.68 10.50%
P/EPS -16.79 -32.14 -25.81 8.10 -14.42 65.22 42.50 -
EY -5.96 -3.11 -3.87 12.35 -6.93 1.53 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.37 0.34 0.37 0.36 0.40 -8.50%

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