[EMETALL] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -66.22%
YoY- 44588.89%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 33,024 29,044 17,092 26,615 32,898 20,653 26,100 16.96%
PBT 6,472 -3,308 384 4,081 11,520 1,524 3,732 44.29%
Tax -173 117 -150 -78 -104 981 -135 17.96%
NP 6,299 -3,191 234 4,003 11,416 2,505 3,597 45.23%
-
NP to SH 6,299 -3,193 234 4,004 11,854 2,608 3,593 45.34%
-
Tax Rate 2.67% - 39.06% 1.91% 0.90% -64.37% 3.62% -
Total Cost 26,725 32,235 16,858 22,612 21,482 18,148 22,503 12.13%
-
Net Worth 163,591 156,845 163,800 163,876 166,341 155,070 146,756 7.50%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 4,223 - - - -
Div Payout % - - - 105.49% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,591 156,845 163,800 163,876 166,341 155,070 146,756 7.50%
NOSH 171,171 171,171 167,142 168,945 175,096 176,216 168,685 0.97%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.07% -10.99% 1.37% 15.04% 34.70% 12.13% 13.78% -
ROE 3.85% -2.04% 0.14% 2.44% 7.13% 1.68% 2.45% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.58 17.22 10.23 15.75 18.79 11.72 15.47 16.99%
EPS 3.74 -1.89 0.14 2.37 6.77 1.48 2.13 45.49%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.98 0.97 0.95 0.88 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 168,945
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.73 9.44 5.55 8.65 10.69 6.71 8.48 16.96%
EPS 2.05 -1.04 0.08 1.30 3.85 0.85 1.17 45.28%
DPS 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.5315 0.5096 0.5322 0.5324 0.5404 0.5038 0.4768 7.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.60 0.59 0.77 0.75 0.285 0.295 0.21 -
P/RPS 3.06 3.43 7.53 4.76 1.52 2.52 1.36 71.62%
P/EPS 16.06 -31.16 550.00 31.65 4.21 19.93 9.86 38.39%
EY 6.22 -3.21 0.18 3.16 23.75 5.02 10.14 -27.78%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.79 0.77 0.30 0.34 0.24 88.16%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 -
Price 0.68 0.64 0.58 0.805 0.465 0.26 0.22 -
P/RPS 3.47 3.72 5.67 5.11 2.47 2.22 1.42 81.32%
P/EPS 18.21 -33.80 414.29 33.97 6.87 17.57 10.33 45.87%
EY 5.49 -2.96 0.24 2.94 14.56 5.69 9.68 -31.45%
DY 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.59 0.83 0.49 0.30 0.25 98.53%

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