[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 51.67%
YoY- -54.5%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 112,390 75,928 115,789 120,144 109,684 110,944 131,919 -10.15%
PBT 3,966 1,512 3,192 14,193 9,266 13,300 19,895 -65.97%
Tax -1,032 -504 -106 -2,101 -1,510 -1,556 -1,223 -10.73%
NP 2,934 1,008 3,086 12,092 7,756 11,744 18,672 -70.97%
-
NP to SH 2,944 1,020 3,097 12,100 7,978 11,720 18,680 -70.92%
-
Tax Rate 26.02% 33.33% 3.32% 14.80% 16.30% 11.70% 6.15% -
Total Cost 109,456 74,920 112,703 108,052 101,928 99,200 113,247 -2.25%
-
Net Worth 240,980 172,571 176,341 189,532 184,300 186,250 191,707 16.52%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 4,396 -
Div Payout % - - - - - - 23.54% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 240,980 172,571 176,341 189,532 184,300 186,250 191,707 16.52%
NOSH 188,288 188,288 188,288 188,288 188,288 188,288 188,288 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.61% 1.33% 2.67% 10.06% 7.07% 10.59% 14.15% -
ROE 1.22% 0.59% 1.76% 6.38% 4.33% 6.29% 9.74% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 60.63 40.92 62.38 64.66 58.92 58.97 75.01 -13.26%
EPS 1.58 0.56 1.66 6.47 4.26 6.24 10.96 -72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.30 0.93 0.95 1.02 0.99 0.99 1.09 12.49%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.52 24.67 37.62 39.04 35.64 36.05 42.86 -10.14%
EPS 0.96 0.33 1.01 3.93 2.59 3.81 6.07 -70.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
NAPS 0.783 0.5607 0.5729 0.6158 0.5988 0.6051 0.6229 16.52%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.38 0.41 0.42 0.455 0.465 0.61 0.745 -
P/RPS 0.63 1.00 0.67 0.70 0.79 1.03 0.99 -26.07%
P/EPS 23.93 74.59 25.17 6.99 10.85 9.79 7.01 127.22%
EY 4.18 1.34 3.97 14.31 9.22 10.21 14.26 -55.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.36 -
P/NAPS 0.29 0.44 0.44 0.45 0.47 0.62 0.68 -43.43%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 27/02/19 23/11/18 30/08/18 28/05/18 22/02/18 -
Price 0.36 0.37 0.43 0.44 0.485 0.54 0.775 -
P/RPS 0.59 0.90 0.69 0.68 0.82 0.92 1.03 -31.09%
P/EPS 22.67 67.31 25.77 6.76 11.32 8.67 7.30 113.29%
EY 4.41 1.49 3.88 14.80 8.84 11.54 13.70 -53.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.28 0.40 0.45 0.43 0.49 0.55 0.71 -46.31%

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