[EMETALL] QoQ Cumulative Quarter 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- -93.11%
YoY- -73.16%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative 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 59,045 45,967 21,466 144,874 107,735 68,681 7.20%
PBT 6,970 -2,286 643 471 5,612 5,937 3,205 67.61%
Tax -743 -357 -270 -131 -645 -861 -371 58.68%
NP 6,227 -2,643 373 340 4,967 5,076 2,834 68.77%
-
NP to SH 6,250 -2,632 383 343 4,977 5,084 2,838 69.02%
-
Tax Rate 10.66% - 41.99% 27.81% 11.49% 14.50% 11.58% -
Total Cost 70,032 61,688 45,594 21,126 139,907 102,659 65,847 4.18%
-
Net Worth 146,779 138,348 139,878 145,775 142,300 144,528 141,050 2.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 146,779 138,348 139,878 145,775 142,300 144,528 141,050 2.68%
NOSH 168,712 168,717 166,521 171,499 169,405 170,033 169,940 -0.48%
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% -4.48% 0.81% 1.58% 3.43% 4.71% 4.13% -
ROE 4.26% -1.90% 0.27% 0.24% 3.50% 3.52% 2.01% -
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 35.00 27.60 12.52 85.52 63.36 40.41 7.73%
EPS 3.71 -1.56 0.23 0.20 2.94 2.99 1.67 70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 27.23 21.08 16.41 7.66 51.73 38.47 24.52 7.21%
EPS 2.23 -0.94 0.14 0.12 1.78 1.82 1.01 69.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5241 0.494 0.4994 0.5205 0.5081 0.516 0.5036 2.68%
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 0.86 1.20 2.32 0.36 0.49 0.87 -19.31%
P/EPS 7.69 -19.23 143.48 145.00 10.55 10.37 20.96 -48.65%
EY 13.00 -5.20 0.70 0.69 9.48 9.65 4.77 94.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.86 1.09 2.72 0.34 0.47 0.79 -11.26%
P/EPS 8.10 -19.23 130.43 170.00 10.04 10.03 19.16 -43.58%
EY 12.35 -5.20 0.77 0.59 9.96 9.97 5.22 77.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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