[EMETALL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.66%
YoY- -86.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 19,337 76,259 59,045 45,967 21,466 144,874 107,735 -68.21%
PBT -468 6,970 -2,286 643 471 5,612 5,937 -
Tax -45 -743 -357 -270 -131 -645 -861 -86.04%
NP -513 6,227 -2,643 373 340 4,967 5,076 -
-
NP to SH -519 6,250 -2,632 383 343 4,977 5,084 -
-
Tax Rate - 10.66% - 41.99% 27.81% 11.49% 14.50% -
Total Cost 19,850 70,032 61,688 45,594 21,126 139,907 102,659 -66.59%
-
Net Worth 145,654 146,779 138,348 139,878 145,775 142,300 144,528 0.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 145,654 146,779 138,348 139,878 145,775 142,300 144,528 0.51%
NOSH 167,419 168,712 168,717 166,521 171,499 169,405 170,033 -1.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.65% 8.17% -4.48% 0.81% 1.58% 3.43% 4.71% -
ROE -0.36% 4.26% -1.90% 0.27% 0.24% 3.50% 3.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.55 45.20 35.00 27.60 12.52 85.52 63.36 -67.88%
EPS -0.31 3.71 -1.56 0.23 0.20 2.94 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.82 0.84 0.85 0.84 0.85 1.56%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.28 24.78 19.18 14.93 6.97 47.07 35.00 -68.22%
EPS -0.17 2.03 -0.86 0.12 0.11 1.62 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4732 0.4769 0.4495 0.4545 0.4736 0.4623 0.4696 0.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.32 0.285 0.30 0.33 0.29 0.31 0.31 -
P/RPS 2.77 0.63 0.86 1.20 2.32 0.36 0.49 217.67%
P/EPS -103.23 7.69 -19.23 143.48 145.00 10.55 10.37 -
EY -0.97 13.00 -5.20 0.70 0.69 9.48 9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.37 0.39 0.34 0.37 0.36 1.84%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 26/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.32 0.30 0.30 0.30 0.34 0.295 0.30 -
P/RPS 2.77 0.66 0.86 1.09 2.72 0.34 0.47 226.63%
P/EPS -103.23 8.10 -19.23 130.43 170.00 10.04 10.03 -
EY -0.97 12.35 -5.20 0.77 0.59 9.96 9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.37 0.36 0.40 0.35 0.35 3.77%

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