[EMETALL] QoQ Cumulative 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- 337.46%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 47,761 34,647 19,337 76,259 59,045 45,967 21,466 70.34%
PBT -2,077 -790 -468 6,970 -2,286 643 471 -
Tax -182 -154 -45 -743 -357 -270 -131 24.48%
NP -2,259 -944 -513 6,227 -2,643 373 340 -
-
NP to SH -2,261 -949 -519 6,250 -2,632 383 343 -
-
Tax Rate - - - 10.66% - 41.99% 27.81% -
Total Cost 50,020 35,591 19,850 70,032 61,688 45,594 21,126 77.55%
-
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 -1.56% -0.65% -0.36% 4.26% -1.90% 0.27% 0.24% -
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 28.31 20.45 11.55 45.20 35.00 27.60 12.52 72.19%
EPS -1.34 -0.56 -0.31 3.71 -1.56 0.23 0.20 -
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 15.52 11.26 6.28 24.78 19.18 14.93 6.97 70.43%
EPS -0.73 -0.31 -0.17 2.03 -0.86 0.12 0.11 -
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 1.10 1.66 2.77 0.63 0.86 1.20 2.32 -39.16%
P/EPS -23.13 -60.71 -103.23 7.69 -19.23 143.48 145.00 -
EY -4.32 -1.65 -0.97 13.00 -5.20 0.70 0.69 -
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 1.06 1.76 2.77 0.66 0.86 1.09 2.72 -46.61%
P/EPS -22.39 -64.29 -103.23 8.10 -19.23 130.43 170.00 -
EY -4.47 -1.56 -0.97 12.35 -5.20 0.77 0.59 -
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