[EMETALL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -65.87%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 75,537 56,195 18,982 115,789 90,108 54,842 27,736 94.90%
PBT -1,473 1,983 378 3,192 10,645 4,633 3,325 -
Tax -802 -516 -126 -106 -1,576 -755 -389 61.91%
NP -2,275 1,467 252 3,086 9,069 3,878 2,936 -
-
NP to SH -2,269 1,472 255 3,097 9,075 3,989 2,930 -
-
Tax Rate - 26.02% 33.33% 3.32% 14.81% 16.30% 11.70% -
Total Cost 77,812 54,728 18,730 112,703 81,039 50,964 24,800 114.17%
-
Net Worth 237,045 240,980 172,571 176,341 189,532 184,300 186,250 17.42%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 237,045 240,980 172,571 176,341 189,532 184,300 186,250 17.42%
NOSH 188,288 188,288 188,288 188,288 188,288 188,288 188,288 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.01% 2.61% 1.33% 2.67% 10.06% 7.07% 10.59% -
ROE -0.96% 0.61% 0.15% 1.76% 4.79% 2.16% 1.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.79 30.32 10.23 62.38 48.49 29.46 14.74 96.98%
EPS -1.22 0.79 0.14 1.66 4.85 2.13 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.30 0.93 0.95 1.02 0.99 0.99 18.66%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.54 18.26 6.17 37.62 29.28 17.82 9.01 94.91%
EPS -0.74 0.48 0.08 1.01 2.95 1.30 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7702 0.783 0.5607 0.5729 0.6158 0.5988 0.6051 17.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.36 0.38 0.41 0.42 0.455 0.465 0.61 -
P/RPS 0.88 1.25 4.01 0.67 0.94 1.58 4.14 -64.34%
P/EPS -29.38 47.85 298.35 25.17 9.32 21.70 39.17 -
EY -3.40 2.09 0.34 3.97 10.73 4.61 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.44 0.44 0.45 0.47 0.62 -41.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 27/02/19 23/11/18 30/08/18 28/05/18 -
Price 0.375 0.36 0.37 0.43 0.44 0.485 0.54 -
P/RPS 0.92 1.19 3.62 0.69 0.91 1.65 3.66 -60.13%
P/EPS -30.61 45.34 269.25 25.77 9.01 22.63 34.67 -
EY -3.27 2.21 0.37 3.88 11.10 4.42 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.40 0.45 0.43 0.49 0.55 -34.70%

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