[EMETALL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -208.31%
YoY- -159.31%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 64,939 74,130 76,259 96,184 122,160 136,501 144,874 -41.51%
PBT 5,537 6,031 6,970 -2,610 3,051 4,583 5,613 -0.90%
Tax -627 -657 -743 -141 -544 -552 -645 -1.87%
NP 4,910 5,374 6,227 -2,751 2,507 4,031 4,968 -0.78%
-
NP to SH 4,918 5,388 6,250 -2,737 2,527 4,047 4,982 -0.86%
-
Tax Rate 11.32% 10.89% 10.66% - 17.83% 12.04% 11.49% -
Total Cost 60,029 68,756 70,032 98,935 119,653 132,470 139,906 -43.20%
-
Net Worth 147,920 145,654 146,780 138,117 167,999 145,775 137,199 5.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 147,920 145,654 146,780 138,117 167,999 145,775 137,199 5.15%
NOSH 172,000 167,419 168,713 168,435 200,000 171,499 163,333 3.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.56% 7.25% 8.17% -2.86% 2.05% 2.95% 3.43% -
ROE 3.32% 3.70% 4.26% -1.98% 1.50% 2.78% 3.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.76 44.28 45.20 57.10 61.08 79.59 88.70 -43.49%
EPS 2.86 3.22 3.70 -1.62 1.26 2.36 3.05 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.87 0.82 0.84 0.85 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 168,435
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.10 24.09 24.78 31.25 39.69 44.35 47.07 -41.51%
EPS 1.60 1.75 2.03 -0.89 0.82 1.31 1.62 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4806 0.4732 0.4769 0.4487 0.5458 0.4736 0.4458 5.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.32 0.285 0.30 0.33 0.29 0.31 -
P/RPS 0.90 0.72 0.63 0.53 0.54 0.36 0.35 88.01%
P/EPS 11.89 9.94 7.69 -18.46 26.12 12.29 10.16 11.08%
EY 8.41 10.06 13.00 -5.42 3.83 8.14 9.84 -9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.33 0.37 0.39 0.34 0.37 5.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 28/02/14 29/11/13 26/08/13 30/05/13 28/02/13 -
Price 0.36 0.32 0.30 0.30 0.30 0.34 0.295 -
P/RPS 0.95 0.72 0.66 0.53 0.49 0.43 0.33 102.75%
P/EPS 12.59 9.94 8.10 -18.46 23.74 14.41 9.67 19.29%
EY 7.94 10.06 12.35 -5.42 4.21 6.94 10.34 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.34 0.37 0.36 0.40 0.35 12.96%

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