[EMETALL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -8.72%
YoY- 94.62%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,464 64,419 64,975 64,939 74,130 76,259 96,184 -26.63%
PBT -1,649 -2,303 7,179 5,537 6,031 6,970 -2,610 -26.39%
Tax -527 -470 -568 -627 -657 -743 -141 141.03%
NP -2,176 -2,773 6,611 4,910 5,374 6,227 -2,751 -14.48%
-
NP to SH -2,662 -3,026 6,621 4,918 5,388 6,250 -2,737 -1.83%
-
Tax Rate - - 7.91% 11.32% 10.89% 10.66% - -
Total Cost 62,640 67,192 58,364 60,029 68,756 70,032 98,935 -26.28%
-
Net Worth 142,800 141,483 144,656 147,920 145,654 146,780 138,117 2.24%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 142,800 141,483 144,656 147,920 145,654 146,780 138,117 2.24%
NOSH 167,999 166,451 168,205 172,000 167,419 168,713 168,435 -0.17%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.60% -4.30% 10.17% 7.56% 7.25% 8.17% -2.86% -
ROE -1.86% -2.14% 4.58% 3.32% 3.70% 4.26% -1.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.99 38.70 38.63 37.76 44.28 45.20 57.10 -26.50%
EPS -1.58 -1.82 3.94 2.86 3.22 3.70 -1.62 -1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.86 0.86 0.87 0.87 0.82 2.42%
Adjusted Per Share Value based on latest NOSH - 172,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 19.65 20.93 21.11 21.10 24.09 24.78 31.25 -26.62%
EPS -0.86 -0.98 2.15 1.60 1.75 2.03 -0.89 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.464 0.4597 0.47 0.4806 0.4732 0.4769 0.4487 2.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.255 0.26 0.31 0.34 0.32 0.285 0.30 -
P/RPS 0.71 0.67 0.80 0.90 0.72 0.63 0.53 21.54%
P/EPS -16.09 -14.30 7.88 11.89 9.94 7.69 -18.46 -8.76%
EY -6.21 -6.99 12.70 8.41 10.06 13.00 -5.42 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.36 0.40 0.37 0.33 0.37 -13.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 25/11/14 26/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.27 0.28 0.30 0.36 0.32 0.30 0.30 -
P/RPS 0.75 0.72 0.78 0.95 0.72 0.66 0.53 26.07%
P/EPS -17.04 -15.40 7.62 12.59 9.94 8.10 -18.46 -5.20%
EY -5.87 -6.49 13.12 7.94 10.06 12.35 -5.42 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.42 0.37 0.34 0.37 -9.23%

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