[EMETALL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 15.82%
YoY- -145.57%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 97,176 79,660 75,665 62,679 60,464 64,419 64,975 30.74%
PBT 16,900 5,566 3,816 -1,203 -1,649 -2,303 7,179 76.87%
Tax 608 610 -659 -552 -527 -470 -568 -
NP 17,508 6,176 3,157 -1,755 -2,176 -2,773 6,611 91.30%
-
NP to SH 17,507 5,933 2,664 -2,241 -2,662 -3,026 6,621 91.10%
-
Tax Rate -3.60% -10.96% 17.27% - - - 7.91% -
Total Cost 79,668 73,484 72,508 64,434 62,640 67,192 58,364 23.02%
-
Net Worth 166,341 155,070 146,756 76,500 142,800 141,483 144,656 9.75%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 166,341 155,070 146,756 76,500 142,800 141,483 144,656 9.75%
NOSH 175,096 176,216 168,685 90,000 167,999 166,451 168,205 2.71%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 18.02% 7.75% 4.17% -2.80% -3.60% -4.30% 10.17% -
ROE 10.52% 3.83% 1.82% -2.93% -1.86% -2.14% 4.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 55.50 45.21 44.86 69.64 35.99 38.70 38.63 27.29%
EPS 10.00 3.37 1.58 -2.49 -1.58 -1.82 3.94 85.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.88 0.87 0.85 0.85 0.85 0.86 6.85%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.70 28.44 27.02 22.38 21.59 23.00 23.20 30.75%
EPS 6.25 2.12 0.95 -0.80 -0.95 -1.08 2.36 91.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.5537 0.524 0.2731 0.5098 0.5051 0.5165 9.74%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.285 0.295 0.21 0.24 0.255 0.26 0.31 -
P/RPS 0.51 0.65 0.47 0.34 0.71 0.67 0.80 -25.90%
P/EPS 2.85 8.76 13.30 -9.64 -16.09 -14.30 7.88 -49.20%
EY 35.08 11.41 7.52 -10.38 -6.21 -6.99 12.70 96.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.24 0.28 0.30 0.31 0.36 -11.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 29/02/16 18/11/15 27/08/15 29/05/15 26/02/15 25/11/14 -
Price 0.465 0.26 0.22 0.205 0.27 0.28 0.30 -
P/RPS 0.84 0.58 0.49 0.29 0.75 0.72 0.78 5.05%
P/EPS 4.65 7.72 13.93 -8.23 -17.04 -15.40 7.62 -28.03%
EY 21.50 12.95 7.18 -12.15 -5.87 -6.49 13.12 38.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.25 0.24 0.32 0.33 0.35 25.12%

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