[EMETALL] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1464.53%
YoY- -222.43%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,868 27,683 33,024 29,044 17,092 26,615 32,898 -8.33%
PBT 8,244 5,863 6,472 -3,308 384 4,081 11,520 -19.97%
Tax -372 -95 -173 117 -150 -78 -104 133.70%
NP 7,872 5,768 6,299 -3,191 234 4,003 11,416 -21.93%
-
NP to SH 7,873 5,771 6,299 -3,193 234 4,004 11,854 -23.85%
-
Tax Rate 4.51% 1.62% 2.67% - 39.06% 1.91% 0.90% -
Total Cost 20,996 21,915 26,725 32,235 16,858 22,612 21,482 -1.51%
-
Net Worth 177,083 168,651 163,591 156,845 163,800 163,876 166,341 4.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,216 - - - - 4,223 - -
Div Payout % 53.55% - - - - 105.49% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 177,083 168,651 163,591 156,845 163,800 163,876 166,341 4.25%
NOSH 171,171 171,171 171,171 171,171 167,142 168,945 175,096 -1.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.27% 20.84% 19.07% -10.99% 1.37% 15.04% 34.70% -
ROE 4.45% 3.42% 3.85% -2.04% 0.14% 2.44% 7.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.12 16.41 19.58 17.22 10.23 15.75 18.79 -6.01%
EPS 4.67 3.42 3.74 -1.89 0.14 2.37 6.77 -21.91%
DPS 2.50 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.05 1.00 0.97 0.93 0.98 0.97 0.95 6.89%
Adjusted Per Share Value based on latest NOSH - 171,171
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.38 8.99 10.73 9.44 5.55 8.65 10.69 -8.33%
EPS 2.56 1.88 2.05 -1.04 0.08 1.30 3.85 -23.79%
DPS 1.37 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.5754 0.548 0.5315 0.5096 0.5322 0.5324 0.5404 4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.755 0.76 0.60 0.59 0.77 0.75 0.285 -
P/RPS 4.41 4.63 3.06 3.43 7.53 4.76 1.52 103.28%
P/EPS 16.17 22.21 16.06 -31.16 550.00 31.65 4.21 145.05%
EY 6.18 4.50 6.22 -3.21 0.18 3.16 23.75 -59.20%
DY 3.31 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.72 0.76 0.62 0.63 0.79 0.77 0.30 79.16%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 -
Price 0.82 0.79 0.68 0.64 0.58 0.805 0.465 -
P/RPS 4.79 4.81 3.47 3.72 5.67 5.11 2.47 55.44%
P/EPS 17.57 23.09 18.21 -33.80 414.29 33.97 6.87 86.90%
EY 5.69 4.33 5.49 -2.96 0.24 2.94 14.56 -46.51%
DY 3.05 0.00 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.78 0.79 0.70 0.69 0.59 0.83 0.49 36.29%

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