[EMETALL] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 34.63%
YoY- 341.91%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 62,679 60,464 64,419 64,975 64,939 74,130 76,259 -12.28%
PBT -1,203 -1,649 -2,303 7,179 5,537 6,031 6,970 -
Tax -552 -527 -470 -568 -627 -657 -743 -18.01%
NP -1,755 -2,176 -2,773 6,611 4,910 5,374 6,227 -
-
NP to SH -2,241 -2,662 -3,026 6,621 4,918 5,388 6,250 -
-
Tax Rate - - - 7.91% 11.32% 10.89% 10.66% -
Total Cost 64,434 62,640 67,192 58,364 60,029 68,756 70,032 -5.41%
-
Net Worth 76,500 142,800 141,483 144,656 147,920 145,654 146,780 -35.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 76,500 142,800 141,483 144,656 147,920 145,654 146,780 -35.31%
NOSH 90,000 167,999 166,451 168,205 172,000 167,419 168,713 -34.30%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.80% -3.60% -4.30% 10.17% 7.56% 7.25% 8.17% -
ROE -2.93% -1.86% -2.14% 4.58% 3.32% 3.70% 4.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 69.64 35.99 38.70 38.63 37.76 44.28 45.20 33.50%
EPS -2.49 -1.58 -1.82 3.94 2.86 3.22 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.86 0.86 0.87 0.87 -1.54%
Adjusted Per Share Value based on latest NOSH - 168,205
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.38 21.59 23.00 23.20 23.19 26.47 27.23 -12.28%
EPS -0.80 -0.95 -1.08 2.36 1.76 1.92 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.5098 0.5051 0.5165 0.5281 0.52 0.5241 -35.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.24 0.255 0.26 0.31 0.34 0.32 0.285 -
P/RPS 0.34 0.71 0.67 0.80 0.90 0.72 0.63 -33.78%
P/EPS -9.64 -16.09 -14.30 7.88 11.89 9.94 7.69 -
EY -10.38 -6.21 -6.99 12.70 8.41 10.06 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.31 0.36 0.40 0.37 0.33 -10.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 26/02/15 25/11/14 26/08/14 30/05/14 28/02/14 -
Price 0.205 0.27 0.28 0.30 0.36 0.32 0.30 -
P/RPS 0.29 0.75 0.72 0.78 0.95 0.72 0.66 -42.29%
P/EPS -8.23 -17.04 -15.40 7.62 12.59 9.94 8.10 -
EY -12.15 -5.87 -6.49 13.12 7.94 10.06 12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.33 0.35 0.42 0.37 0.34 -20.77%

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