[EMETALL] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 42.2%
YoY- 287.83%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 76,605 59,513 32,898 79,660 59,007 32,907 15,382 190.77%
PBT 15,986 15,602 11,520 5,566 4,042 310 186 1831.79%
Tax -332 -182 -104 610 -371 -236 -102 119.15%
NP 15,654 15,420 11,416 6,176 3,671 74 84 3131.68%
-
NP to SH 15,655 15,421 11,854 5,216 3,668 75 84 3131.81%
-
Tax Rate 2.08% 1.17% 0.90% -10.96% 9.18% 76.13% 54.84% -
Total Cost 60,951 44,093 21,482 73,484 55,336 32,833 15,298 150.69%
-
Net Worth 165,322 163,658 166,341 125,412 146,383 159,375 142,800 10.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,217 4,217 - - - - - -
Div Payout % 26.94% 27.35% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 165,322 163,658 166,341 125,412 146,383 159,375 142,800 10.22%
NOSH 168,696 168,719 175,096 142,513 168,256 187,500 167,999 0.27%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.43% 25.91% 34.70% 7.75% 6.22% 0.22% 0.55% -
ROE 9.47% 9.42% 7.13% 4.16% 2.51% 0.05% 0.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 45.41 35.27 18.79 55.90 35.07 17.55 9.16 189.89%
EPS 9.28 9.14 6.77 3.66 2.18 0.04 0.05 3122.94%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.95 0.88 0.87 0.85 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 176,216
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.89 19.34 10.69 25.88 19.17 10.69 5.00 190.69%
EPS 5.09 5.01 3.85 1.69 1.19 0.02 0.03 2936.24%
DPS 1.37 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5371 0.5317 0.5404 0.4075 0.4756 0.5178 0.464 10.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.77 0.75 0.285 0.295 0.21 0.24 0.255 -
P/RPS 1.70 2.13 1.52 0.53 0.60 1.37 2.79 -28.06%
P/EPS 8.30 8.21 4.21 8.06 9.63 600.00 510.00 -93.52%
EY 12.05 12.19 23.75 12.41 10.38 0.17 0.20 1425.44%
DY 3.25 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.30 0.34 0.24 0.28 0.30 90.35%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 29/05/15 -
Price 0.58 0.805 0.465 0.26 0.22 0.205 0.27 -
P/RPS 1.28 2.28 2.47 0.47 0.63 1.17 2.95 -42.59%
P/EPS 6.25 8.81 6.87 7.10 10.09 512.50 540.00 -94.84%
EY 16.00 11.35 14.56 14.08 9.91 0.20 0.19 1805.77%
DY 4.31 3.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.83 0.49 0.30 0.25 0.24 0.32 50.19%

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