[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 127.26%
YoY- 14011.91%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 105,649 76,605 59,513 32,898 79,660 59,007 32,907 116.86%
PBT 12,678 15,986 15,602 11,520 5,566 4,042 310 1073.74%
Tax -215 -332 -182 -104 610 -371 -236 -5.99%
NP 12,463 15,654 15,420 11,416 6,176 3,671 74 2902.71%
-
NP to SH 12,462 15,655 15,421 11,854 5,216 3,668 75 2875.92%
-
Tax Rate 1.70% 2.08% 1.17% 0.90% -10.96% 9.18% 76.13% -
Total Cost 93,186 60,951 44,093 21,482 73,484 55,336 32,833 99.82%
-
Net Worth 156,845 165,322 163,658 166,341 125,412 146,383 159,375 -1.05%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,216 4,217 4,217 - - - - -
Div Payout % 33.83% 26.94% 27.35% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 156,845 165,322 163,658 166,341 125,412 146,383 159,375 -1.05%
NOSH 171,171 168,696 168,719 175,096 142,513 168,256 187,500 -5.86%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.80% 20.43% 25.91% 34.70% 7.75% 6.22% 0.22% -
ROE 7.95% 9.47% 9.42% 7.13% 4.16% 2.51% 0.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 62.64 45.41 35.27 18.79 55.90 35.07 17.55 132.65%
EPS 7.39 9.28 9.14 6.77 3.66 2.18 0.04 3092.91%
DPS 2.50 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.98 0.97 0.95 0.88 0.87 0.85 6.15%
Adjusted Per Share Value based on latest NOSH - 175,096
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.33 24.89 19.34 10.69 25.88 19.17 10.69 116.90%
EPS 4.05 5.09 5.01 3.85 1.69 1.19 0.02 3293.34%
DPS 1.37 1.37 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.5371 0.5317 0.5404 0.4075 0.4756 0.5178 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.59 0.77 0.75 0.285 0.295 0.21 0.24 -
P/RPS 0.94 1.70 2.13 1.52 0.53 0.60 1.37 -22.11%
P/EPS 7.98 8.30 8.21 4.21 8.06 9.63 600.00 -94.31%
EY 12.52 12.05 12.19 23.75 12.41 10.38 0.17 1634.25%
DY 4.24 3.25 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.77 0.30 0.34 0.24 0.28 71.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 -
Price 0.64 0.58 0.805 0.465 0.26 0.22 0.205 -
P/RPS 1.02 1.28 2.28 2.47 0.47 0.63 1.17 -8.70%
P/EPS 8.66 6.25 8.81 6.87 7.10 10.09 512.50 -93.33%
EY 11.55 16.00 11.35 14.56 14.08 9.91 0.20 1375.80%
DY 3.91 4.31 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.83 0.49 0.30 0.25 0.24 101.54%

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