[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -31.93%
YoY- -66.95%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 75,928 115,789 120,144 109,684 110,944 131,919 119,433 -26.08%
PBT 1,512 3,192 14,193 9,266 13,300 19,895 27,438 -85.54%
Tax -504 -106 -2,101 -1,510 -1,556 -1,223 -853 -29.60%
NP 1,008 3,086 12,092 7,756 11,744 18,672 26,585 -88.73%
-
NP to SH 1,020 3,097 12,100 7,978 11,720 18,680 26,590 -88.64%
-
Tax Rate 33.33% 3.32% 14.80% 16.30% 11.70% 6.15% 3.11% -
Total Cost 74,920 112,703 108,052 101,928 99,200 113,247 92,848 -13.33%
-
Net Worth 172,571 176,341 189,532 184,300 186,250 191,707 177,083 -1.70%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 4,396 5,621 -
Div Payout % - - - - - 23.54% 21.14% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 172,571 176,341 189,532 184,300 186,250 191,707 177,083 -1.70%
NOSH 188,288 188,288 188,288 188,288 188,288 188,288 171,171 6.56%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.33% 2.67% 10.06% 7.07% 10.59% 14.15% 22.26% -
ROE 0.59% 1.76% 6.38% 4.33% 6.29% 9.74% 15.02% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.92 62.38 64.66 58.92 58.97 75.01 70.82 -30.65%
EPS 0.56 1.66 6.47 4.26 6.24 10.96 15.77 -89.21%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 3.33 -
NAPS 0.93 0.95 1.02 0.99 0.99 1.09 1.05 -7.77%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.67 37.62 39.04 35.64 36.05 42.86 38.80 -26.07%
EPS 0.33 1.01 3.93 2.59 3.81 6.07 8.64 -88.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.43 1.83 -
NAPS 0.5607 0.5729 0.6158 0.5988 0.6051 0.6229 0.5754 -1.71%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.41 0.42 0.455 0.465 0.61 0.745 0.755 -
P/RPS 1.00 0.67 0.70 0.79 1.03 0.99 1.07 -4.41%
P/EPS 74.59 25.17 6.99 10.85 9.79 7.01 4.79 524.63%
EY 1.34 3.97 14.31 9.22 10.21 14.26 20.88 -83.99%
DY 0.00 0.00 0.00 0.00 0.00 3.36 4.42 -
P/NAPS 0.44 0.44 0.45 0.47 0.62 0.68 0.72 -28.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 27/02/19 23/11/18 30/08/18 28/05/18 22/02/18 24/11/17 -
Price 0.37 0.43 0.44 0.485 0.54 0.775 0.82 -
P/RPS 0.90 0.69 0.68 0.82 0.92 1.03 1.16 -15.57%
P/EPS 67.31 25.77 6.76 11.32 8.67 7.30 5.20 452.15%
EY 1.49 3.88 14.80 8.84 11.54 13.70 19.23 -81.85%
DY 0.00 0.00 0.00 0.00 0.00 3.23 4.07 -
P/NAPS 0.40 0.45 0.43 0.49 0.55 0.71 0.78 -35.95%

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