[EMETALL] QoQ TTM 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- 328.35%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 64,975 64,939 74,130 76,259 96,184 122,160 136,501 -39.00%
PBT 7,179 5,537 6,031 6,970 -2,610 3,051 4,583 34.84%
Tax -568 -627 -657 -743 -141 -544 -552 1.92%
NP 6,611 4,910 5,374 6,227 -2,751 2,507 4,031 39.02%
-
NP to SH 6,621 4,918 5,388 6,250 -2,737 2,527 4,047 38.80%
-
Tax Rate 7.91% 11.32% 10.89% 10.66% - 17.83% 12.04% -
Total Cost 58,364 60,029 68,756 70,032 98,935 119,653 132,470 -42.07%
-
Net Worth 144,656 147,920 145,654 146,780 138,117 167,999 145,775 -0.51%
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 144,656 147,920 145,654 146,780 138,117 167,999 145,775 -0.51%
NOSH 168,205 172,000 167,419 168,713 168,435 200,000 171,499 -1.28%
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 10.17% 7.56% 7.25% 8.17% -2.86% 2.05% 2.95% -
ROE 4.58% 3.32% 3.70% 4.26% -1.98% 1.50% 2.78% -
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 38.63 37.76 44.28 45.20 57.10 61.08 79.59 -38.21%
EPS 3.94 2.86 3.22 3.70 -1.62 1.26 2.36 40.68%
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 21.11 21.10 24.09 24.78 31.25 39.69 44.35 -39.00%
EPS 2.15 1.60 1.75 2.03 -0.89 0.82 1.31 39.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4806 0.4732 0.4769 0.4487 0.5458 0.4736 -0.50%
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 0.80 0.90 0.72 0.63 0.53 0.54 0.36 70.20%
P/EPS 7.88 11.89 9.94 7.69 -18.46 26.12 12.29 -25.62%
EY 12.70 8.41 10.06 13.00 -5.42 3.83 8.14 34.48%
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 0.78 0.95 0.72 0.66 0.53 0.49 0.43 48.68%
P/EPS 7.62 12.59 9.94 8.10 -18.46 23.74 14.41 -34.58%
EY 13.12 7.94 10.06 12.35 -5.42 4.21 6.94 52.83%
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