[EMETALL] YoY Quarter 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- 394.59%
YoY- 8559.05%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 29,044 20,653 16,658 17,214 37,139 43,353 16,356 10.03%
PBT -3,308 1,524 -226 9,256 -324 1,037 -1,926 9.42%
Tax 117 981 -288 -386 216 -1,513 586 -23.53%
NP -3,191 2,505 -514 8,870 -108 -476 -1,340 15.54%
-
NP to SH -3,193 2,608 -516 8,882 -105 -472 -1,340 15.55%
-
Tax Rate - -64.37% - 4.17% - 145.90% - -
Total Cost 32,235 18,148 17,172 8,344 37,247 43,829 17,696 10.50%
-
Net Worth 156,845 155,070 141,483 146,780 137,199 133,679 132,282 2.87%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 4,284 4,294 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 156,845 155,070 141,483 146,780 137,199 133,679 132,282 2.87%
NOSH 171,171 176,216 166,451 168,713 163,333 171,383 171,794 -0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -10.99% 12.13% -3.09% 51.53% -0.29% -1.10% -8.19% -
ROE -2.04% 1.68% -0.36% 6.05% -0.08% -0.35% -1.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.22 11.72 10.01 10.20 22.74 25.30 9.52 10.37%
EPS -1.89 1.48 -0.31 5.27 -0.06 -4.63 -0.78 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.93 0.88 0.85 0.87 0.84 0.78 0.77 3.19%
Adjusted Per Share Value based on latest NOSH - 168,713
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.44 6.71 5.41 5.59 12.07 14.09 5.31 10.05%
EPS -1.04 0.85 -0.17 2.89 -0.03 -0.15 -0.44 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 1.40 -
NAPS 0.5096 0.5038 0.4597 0.4769 0.4458 0.4343 0.4298 2.87%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.59 0.295 0.26 0.285 0.31 0.31 0.49 -
P/RPS 3.43 2.52 2.60 2.79 1.36 1.23 5.15 -6.54%
P/EPS -31.16 19.93 -83.87 5.41 -482.22 -112.56 -62.82 -11.01%
EY -3.21 5.02 -1.19 18.47 -0.21 -0.89 -1.59 12.40%
DY 0.00 0.00 0.00 0.00 0.00 8.06 5.10 -
P/NAPS 0.63 0.34 0.31 0.33 0.37 0.40 0.64 -0.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 26/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.64 0.26 0.28 0.30 0.295 0.36 0.48 -
P/RPS 3.72 2.22 2.80 2.94 1.30 1.42 5.04 -4.93%
P/EPS -33.80 17.57 -90.32 5.70 -458.89 -130.72 -61.54 -9.49%
EY -2.96 5.69 -1.11 17.55 -0.22 -0.77 -1.62 10.55%
DY 0.00 0.00 0.00 0.00 0.00 6.94 5.21 -
P/NAPS 0.69 0.30 0.33 0.34 0.35 0.46 0.62 1.79%

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