[EMETALL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -105.84%
YoY- -251.31%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,658 13,114 15,310 19,337 17,214 13,078 24,501 -22.62%
PBT -226 -1,287 -322 -468 9,256 -2,929 172 -
Tax -288 -28 -109 -45 -386 -87 -139 62.30%
NP -514 -1,315 -431 -513 8,870 -3,016 33 -
-
NP to SH -516 -1,312 -430 -519 8,882 -3,015 40 -
-
Tax Rate - - - - 4.17% - 80.81% -
Total Cost 17,172 14,429 15,741 19,850 8,344 16,094 24,468 -20.97%
-
Net Worth 141,483 144,656 147,920 145,654 146,780 138,117 167,999 -10.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 141,483 144,656 147,920 145,654 146,780 138,117 167,999 -10.79%
NOSH 166,451 168,205 172,000 167,419 168,713 168,435 200,000 -11.49%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.09% -10.03% -2.82% -2.65% 51.53% -23.06% 0.13% -
ROE -0.36% -0.91% -0.29% -0.36% 6.05% -2.18% 0.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.01 7.80 8.90 11.55 10.20 7.76 12.25 -12.56%
EPS -0.31 -0.78 -0.25 -0.31 5.27 -1.79 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.86 0.87 0.87 0.82 0.84 0.78%
Adjusted Per Share Value based on latest NOSH - 167,419
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.41 4.26 4.97 6.28 5.59 4.25 7.96 -22.64%
EPS -0.17 -0.43 -0.14 -0.17 2.89 -0.98 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4597 0.47 0.4806 0.4732 0.4769 0.4487 0.5458 -10.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.26 0.31 0.34 0.32 0.285 0.30 0.33 -
P/RPS 2.60 3.98 3.82 2.77 2.79 3.86 2.69 -2.23%
P/EPS -83.87 -39.74 -136.00 -103.23 5.41 -16.76 1,650.00 -
EY -1.19 -2.52 -0.74 -0.97 18.47 -5.97 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.40 0.37 0.33 0.37 0.39 -14.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 26/08/14 30/05/14 28/02/14 29/11/13 26/08/13 -
Price 0.28 0.30 0.36 0.32 0.30 0.30 0.30 -
P/RPS 2.80 3.85 4.04 2.77 2.94 3.86 2.45 9.28%
P/EPS -90.32 -38.46 -144.00 -103.23 5.70 -16.76 1,500.00 -
EY -1.11 -2.60 -0.69 -0.97 17.55 -5.97 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.42 0.37 0.34 0.37 0.36 -5.62%

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