[EMETALL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -18.77%
YoY- -55.63%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 76,259 96,184 122,160 136,501 144,874 151,088 154,851 -37.55%
PBT 6,970 -2,610 3,051 4,583 5,613 6,974 8,072 -9.29%
Tax -743 -141 -544 -552 -645 -2,374 -1,840 -45.27%
NP 6,227 -2,751 2,507 4,031 4,968 4,600 6,232 -0.05%
-
NP to SH 6,250 -2,737 2,527 4,047 4,982 4,615 6,240 0.10%
-
Tax Rate 10.66% - 17.83% 12.04% 11.49% 34.04% 22.79% -
Total Cost 70,032 98,935 119,653 132,470 139,906 146,488 148,619 -39.36%
-
Net Worth 146,780 138,117 167,999 145,775 137,199 143,733 140,739 2.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 4,284 4,284 -
Div Payout % - - - - - 92.84% 68.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 146,780 138,117 167,999 145,775 137,199 143,733 140,739 2.83%
NOSH 168,713 168,435 200,000 171,499 163,333 169,097 169,565 -0.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.17% -2.86% 2.05% 2.95% 3.43% 3.04% 4.02% -
ROE 4.26% -1.98% 1.50% 2.78% 3.63% 3.21% 4.43% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.20 57.10 61.08 79.59 88.70 89.35 91.32 -37.34%
EPS 3.70 -1.62 1.26 2.36 3.05 2.73 3.68 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.87 0.82 0.84 0.85 0.84 0.85 0.83 3.17%
Adjusted Per Share Value based on latest NOSH - 171,499
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.78 31.25 39.69 44.35 47.07 49.09 50.31 -37.55%
EPS 2.03 -0.89 0.82 1.31 1.62 1.50 2.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 1.39 -
NAPS 0.4769 0.4487 0.5458 0.4736 0.4458 0.467 0.4573 2.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.285 0.30 0.33 0.29 0.31 0.31 0.35 -
P/RPS 0.63 0.53 0.54 0.36 0.35 0.35 0.38 39.94%
P/EPS 7.69 -18.46 26.12 12.29 10.16 11.36 9.51 -13.17%
EY 13.00 -5.42 3.83 8.14 9.84 8.80 10.51 15.18%
DY 0.00 0.00 0.00 0.00 0.00 8.06 7.14 -
P/NAPS 0.33 0.37 0.39 0.34 0.37 0.36 0.42 -14.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 26/08/13 30/05/13 28/02/13 29/11/12 28/08/12 -
Price 0.30 0.30 0.30 0.34 0.295 0.30 0.32 -
P/RPS 0.66 0.53 0.49 0.43 0.33 0.34 0.35 52.45%
P/EPS 8.10 -18.46 23.74 14.41 9.67 10.99 8.70 -4.63%
EY 12.35 -5.42 4.21 6.94 10.34 9.10 11.50 4.85%
DY 0.00 0.00 0.00 0.00 0.00 8.33 7.81 -
P/NAPS 0.34 0.37 0.36 0.40 0.35 0.35 0.39 -8.71%

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