[EMETALL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -787.21%
YoY- -151.77%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,605 59,007 47,761 59,045 107,735 119,160 79,542 -0.62%
PBT 15,986 4,042 -2,077 -2,286 5,937 10,102 10,307 7.58%
Tax -332 -371 -182 -357 -861 -133 -213 7.67%
NP 15,654 3,671 -2,259 -2,643 5,076 9,969 10,094 7.57%
-
NP to SH 15,655 3,668 -2,261 -2,632 5,084 9,969 10,094 7.58%
-
Tax Rate 2.08% 9.18% - - 14.50% 1.32% 2.07% -
Total Cost 60,951 55,336 50,020 61,688 102,659 109,191 69,448 -2.14%
-
Net Worth 165,322 146,383 145,108 138,348 144,528 136,828 131,735 3.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,217 - - - - - - -
Div Payout % 26.94% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 165,322 146,383 145,108 138,348 144,528 136,828 131,735 3.85%
NOSH 168,696 168,256 168,731 168,717 170,033 171,035 171,084 -0.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.43% 6.22% -4.73% -4.48% 4.71% 8.37% 12.69% -
ROE 9.47% 2.51% -1.56% -1.90% 3.52% 7.29% 7.66% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.41 35.07 28.31 35.00 63.36 69.67 46.49 -0.39%
EPS 9.28 2.18 -1.34 -1.56 2.99 5.82 5.90 7.83%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.87 0.86 0.82 0.85 0.80 0.77 4.09%
Adjusted Per Share Value based on latest NOSH - 168,435
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.35 21.07 17.05 21.08 38.47 42.54 28.40 -0.62%
EPS 5.59 1.31 -0.81 -0.94 1.82 3.56 3.60 7.60%
DPS 1.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.5226 0.5181 0.494 0.516 0.4885 0.4703 3.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.77 0.21 0.31 0.30 0.31 0.28 0.42 -
P/RPS 1.70 0.60 1.10 0.86 0.49 0.40 0.90 11.17%
P/EPS 8.30 9.63 -23.13 -19.23 10.37 4.80 7.12 2.58%
EY 12.05 10.38 -4.32 -5.20 9.65 20.82 14.05 -2.52%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.24 0.36 0.37 0.36 0.35 0.55 6.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 18/11/15 25/11/14 29/11/13 29/11/12 22/11/11 30/11/10 -
Price 0.58 0.22 0.30 0.30 0.30 0.31 0.50 -
P/RPS 1.28 0.63 1.06 0.86 0.47 0.44 1.08 2.86%
P/EPS 6.25 10.09 -22.39 -19.23 10.03 5.32 8.47 -4.93%
EY 16.00 9.91 -4.47 -5.20 9.97 18.80 11.80 5.20%
DY 4.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.25 0.35 0.37 0.35 0.39 0.65 -1.59%

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