[EMETALL] QoQ 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- 354.52%
YoY- 14011.91%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 29,044 17,092 26,615 32,898 20,653 26,100 17,525 39.83%
PBT -3,308 384 4,081 11,520 1,524 3,732 124 -
Tax 117 -150 -78 -104 981 -135 -134 -
NP -3,191 234 4,003 11,416 2,505 3,597 -10 4488.77%
-
NP to SH -3,193 234 4,004 11,854 2,608 3,593 -9 4823.15%
-
Tax Rate - 39.06% 1.91% 0.90% -64.37% 3.62% 108.06% -
Total Cost 32,235 16,858 22,612 21,482 18,148 22,503 17,535 49.78%
-
Net Worth 156,845 163,800 163,876 166,341 155,070 146,756 76,500 61.03%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 4,223 - - - - -
Div Payout % - - 105.49% - - - - -
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 156,845 163,800 163,876 166,341 155,070 146,756 76,500 61.03%
NOSH 171,171 167,142 168,945 175,096 176,216 168,685 90,000 53.20%
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 -10.99% 1.37% 15.04% 34.70% 12.13% 13.78% -0.06% -
ROE -2.04% 0.14% 2.44% 7.13% 1.68% 2.45% -0.01% -
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 17.22 10.23 15.75 18.79 11.72 15.47 19.47 -7.82%
EPS -1.89 0.14 2.37 6.77 1.48 2.13 -0.01 3141.47%
DPS 0.00 0.00 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 9.44 5.55 8.65 10.69 6.71 8.48 5.69 39.92%
EPS -1.04 0.08 1.30 3.85 0.85 1.17 0.00 -
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.5322 0.5324 0.5404 0.5038 0.4768 0.2486 61.01%
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 3.43 7.53 4.76 1.52 2.52 1.36 1.23 97.50%
P/EPS -31.16 550.00 31.65 4.21 19.93 9.86 -2,400.00 -94.40%
EY -3.21 0.18 3.16 23.75 5.02 10.14 -0.04 1735.94%
DY 0.00 0.00 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 3.72 5.67 5.11 2.47 2.22 1.42 1.05 131.51%
P/EPS -33.80 414.29 33.97 6.87 17.57 10.33 -2,050.00 -93.44%
EY -2.96 0.24 2.94 14.56 5.69 9.68 -0.05 1400.29%
DY 0.00 0.00 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