[EMETALL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -254.14%
YoY- -125.0%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,347 21,490 120,968 75,537 56,195 18,982 115,789 -51.33%
PBT 1,772 1,505 2,776 -1,473 1,983 378 3,192 -32.47%
Tax -439 -233 540 -802 -516 -126 -106 158.11%
NP 1,333 1,272 3,316 -2,275 1,467 252 3,086 -42.88%
-
NP to SH 1,300 1,272 3,332 -2,269 1,472 255 3,097 -43.96%
-
Tax Rate 24.77% 15.48% -19.45% - 26.02% 33.33% 3.32% -
Total Cost 38,014 20,218 117,652 77,812 54,728 18,730 112,703 -51.57%
-
Net Worth 242,601 240,364 242,601 237,045 240,980 172,571 176,341 23.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 242,601 240,364 242,601 237,045 240,980 172,571 176,341 23.72%
NOSH 188,288 188,288 188,288 188,288 188,288 188,288 188,288 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.39% 5.92% 2.74% -3.01% 2.61% 1.33% 2.67% -
ROE 0.54% 0.53% 1.37% -0.96% 0.61% 0.15% 1.76% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.25 11.80 65.32 40.79 30.32 10.23 62.38 -51.25%
EPS 0.70 0.69 1.80 -1.22 0.79 0.14 1.66 -43.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.31 1.28 1.30 0.93 0.95 23.91%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.78 6.98 39.30 24.54 18.26 6.17 37.62 -51.34%
EPS 0.42 0.41 1.08 -0.74 0.48 0.08 1.01 -44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7882 0.781 0.7882 0.7702 0.783 0.5607 0.5729 23.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.26 0.245 0.445 0.36 0.38 0.41 0.42 -
P/RPS 1.22 2.08 0.68 0.88 1.25 4.01 0.67 49.17%
P/EPS 37.04 35.07 24.73 -29.38 47.85 298.35 25.17 29.40%
EY 2.70 2.85 4.04 -3.40 2.09 0.34 3.97 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.34 0.28 0.29 0.44 0.44 -40.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 25/06/20 25/02/20 29/11/19 30/08/19 31/05/19 27/02/19 -
Price 0.36 0.255 0.33 0.375 0.36 0.37 0.43 -
P/RPS 1.69 2.16 0.51 0.92 1.19 3.62 0.69 81.80%
P/EPS 51.28 36.50 18.34 -30.61 45.34 269.25 25.77 58.27%
EY 1.95 2.74 5.45 -3.27 2.21 0.37 3.88 -36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.25 0.29 0.28 0.40 0.45 -28.88%

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