[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 103.02%
YoY- 116.18%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 79,660 59,007 32,907 15,382 64,419 47,761 34,647 73.93%
PBT 5,566 4,042 310 186 -2,303 -2,077 -790 -
Tax 610 -371 -236 -102 -470 -182 -154 -
NP 6,176 3,671 74 84 -2,773 -2,259 -944 -
-
NP to SH 5,216 3,668 75 84 -2,777 -2,261 -949 -
-
Tax Rate -10.96% 9.18% 76.13% 54.84% - - - -
Total Cost 73,484 55,336 32,833 15,298 67,192 50,020 35,591 61.93%
-
Net Worth 125,412 146,383 159,375 142,800 143,057 145,108 145,739 -9.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 125,412 146,383 159,375 142,800 143,057 145,108 145,739 -9.50%
NOSH 142,513 168,256 187,500 167,999 168,303 168,731 169,464 -10.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.75% 6.22% 0.22% 0.55% -4.30% -4.73% -2.72% -
ROE 4.16% 2.51% 0.05% 0.06% -1.94% -1.56% -0.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.90 35.07 17.55 9.16 38.28 28.31 20.45 95.14%
EPS 3.66 2.18 0.04 0.05 -1.65 -1.34 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.85 0.85 0.86 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 167,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.88 19.17 10.69 5.00 20.93 15.52 11.26 73.89%
EPS 1.69 1.19 0.02 0.03 -0.90 -0.73 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.4756 0.5178 0.464 0.4648 0.4715 0.4735 -9.49%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.295 0.21 0.24 0.255 0.26 0.31 0.34 -
P/RPS 0.53 0.60 1.37 2.79 0.68 1.10 1.66 -53.18%
P/EPS 8.06 9.63 600.00 510.00 -15.76 -23.13 -60.71 -
EY 12.41 10.38 0.17 0.20 -6.35 -4.32 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.28 0.30 0.31 0.36 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 18/11/15 27/08/15 29/05/15 26/02/15 25/11/14 26/08/14 -
Price 0.26 0.22 0.205 0.27 0.28 0.30 0.36 -
P/RPS 0.47 0.63 1.17 2.95 0.73 1.06 1.76 -58.43%
P/EPS 7.10 10.09 512.50 540.00 -16.97 -22.39 -64.29 -
EY 14.08 9.91 0.20 0.19 -5.89 -4.47 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.24 0.32 0.33 0.35 0.42 -20.04%

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