[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.26%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,789 120,144 109,684 110,944 131,919 119,433 121,414 -3.10%
PBT 3,192 14,193 9,266 13,300 19,895 27,438 24,670 -74.32%
Tax -106 -2,101 -1,510 -1,556 -1,223 -853 -536 -65.95%
NP 3,086 12,092 7,756 11,744 18,672 26,585 24,134 -74.52%
-
NP to SH 3,097 12,100 7,978 11,720 18,680 26,590 24,140 -74.46%
-
Tax Rate 3.32% 14.80% 16.30% 11.70% 6.15% 3.11% 2.17% -
Total Cost 112,703 108,052 101,928 99,200 113,247 92,848 97,280 10.27%
-
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 4,396 5,621 - -
Div Payout % - - - - 23.54% 21.14% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
NOSH 188,288 188,288 188,288 188,288 188,288 171,171 171,171 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.67% 10.06% 7.07% 10.59% 14.15% 22.26% 19.88% -
ROE 1.76% 6.38% 4.33% 6.29% 9.74% 15.02% 14.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 62.38 64.66 58.92 58.97 75.01 70.82 71.99 -9.08%
EPS 1.66 6.47 4.26 6.24 10.96 15.77 14.32 -76.13%
DPS 0.00 0.00 0.00 0.00 2.50 3.33 0.00 -
NAPS 0.95 1.02 0.99 0.99 1.09 1.05 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.62 39.04 35.64 36.05 42.86 38.80 39.45 -3.10%
EPS 1.01 3.93 2.59 3.81 6.07 8.64 7.84 -74.39%
DPS 0.00 0.00 0.00 0.00 1.43 1.83 0.00 -
NAPS 0.5729 0.6158 0.5988 0.6051 0.6229 0.5754 0.548 2.99%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.42 0.455 0.465 0.61 0.745 0.755 0.76 -
P/RPS 0.67 0.70 0.79 1.03 0.99 1.07 1.06 -26.28%
P/EPS 25.17 6.99 10.85 9.79 7.01 4.79 5.31 181.38%
EY 3.97 14.31 9.22 10.21 14.26 20.88 18.83 -64.47%
DY 0.00 0.00 0.00 0.00 3.36 4.42 0.00 -
P/NAPS 0.44 0.45 0.47 0.62 0.68 0.72 0.76 -30.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 -
Price 0.43 0.44 0.485 0.54 0.775 0.82 0.79 -
P/RPS 0.69 0.68 0.82 0.92 1.03 1.16 1.10 -26.66%
P/EPS 25.77 6.76 11.32 8.67 7.30 5.20 5.52 178.54%
EY 3.88 14.80 8.84 11.54 13.70 19.23 18.12 -64.10%
DY 0.00 0.00 0.00 0.00 3.23 4.07 0.00 -
P/NAPS 0.45 0.43 0.49 0.55 0.71 0.78 0.79 -31.21%

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