[EMETALL] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 12.03%
YoY- -149.41%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 79,660 75,665 62,679 60,464 64,419 64,975 64,939 14.54%
PBT 5,566 3,816 -1,203 -1,649 -2,303 7,179 5,537 0.34%
Tax 610 -659 -552 -527 -470 -568 -627 -
NP 6,176 3,157 -1,755 -2,176 -2,773 6,611 4,910 16.47%
-
NP to SH 5,933 2,664 -2,241 -2,662 -3,026 6,621 4,918 13.28%
-
Tax Rate -10.96% 17.27% - - - 7.91% 11.32% -
Total Cost 73,484 72,508 64,434 62,640 67,192 58,364 60,029 14.39%
-
Net Worth 155,070 146,756 76,500 142,800 141,483 144,656 147,920 3.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 155,070 146,756 76,500 142,800 141,483 144,656 147,920 3.18%
NOSH 176,216 168,685 90,000 167,999 166,451 168,205 172,000 1.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.75% 4.17% -2.80% -3.60% -4.30% 10.17% 7.56% -
ROE 3.83% 1.82% -2.93% -1.86% -2.14% 4.58% 3.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.21 44.86 69.64 35.99 38.70 38.63 37.76 12.71%
EPS 3.37 1.58 -2.49 -1.58 -1.82 3.94 2.86 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.85 0.85 0.86 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 167,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.88 24.58 20.36 19.65 20.93 21.11 21.10 14.54%
EPS 1.93 0.87 -0.73 -0.86 -0.98 2.15 1.60 13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.4768 0.2486 0.464 0.4597 0.47 0.4806 3.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.295 0.21 0.24 0.255 0.26 0.31 0.34 -
P/RPS 0.65 0.47 0.34 0.71 0.67 0.80 0.90 -19.45%
P/EPS 8.76 13.30 -9.64 -16.09 -14.30 7.88 11.89 -18.38%
EY 11.41 7.52 -10.38 -6.21 -6.99 12.70 8.41 22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.28 0.30 0.31 0.36 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 18/11/15 27/08/15 29/05/15 26/02/15 25/11/14 26/08/14 -
Price 0.26 0.22 0.205 0.27 0.28 0.30 0.36 -
P/RPS 0.58 0.49 0.29 0.75 0.72 0.78 0.95 -27.96%
P/EPS 7.72 13.93 -8.23 -17.04 -15.40 7.62 12.59 -27.75%
EY 12.95 7.18 -12.15 -5.87 -6.49 13.12 7.94 38.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.24 0.32 0.33 0.35 0.42 -20.04%

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