[EMETALL] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 297.28%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 42,344 28,868 27,683 33,024 29,044 17,092 26,615 36.16%
PBT -684 8,244 5,863 6,472 -3,308 384 4,081 -
Tax -583 -372 -95 -173 117 -150 -78 280.88%
NP -1,267 7,872 5,768 6,299 -3,191 234 4,003 -
-
NP to SH -1,263 7,873 5,771 6,299 -3,193 234 4,004 -
-
Tax Rate - 4.51% 1.62% 2.67% - 39.06% 1.91% -
Total Cost 43,611 20,996 21,915 26,725 32,235 16,858 22,612 54.75%
-
Net Worth 191,707 177,083 168,651 163,591 156,845 163,800 163,876 10.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 4,216 - - - - 4,223 -
Div Payout % - 53.55% - - - - 105.49% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 191,707 177,083 168,651 163,591 156,845 163,800 163,876 10.99%
NOSH 188,288 171,171 171,171 171,171 171,171 167,142 168,945 7.47%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.99% 27.27% 20.84% 19.07% -10.99% 1.37% 15.04% -
ROE -0.66% 4.45% 3.42% 3.85% -2.04% 0.14% 2.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.08 17.12 16.41 19.58 17.22 10.23 15.75 32.61%
EPS -0.72 4.67 3.42 3.74 -1.89 0.14 2.37 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.09 1.05 1.00 0.97 0.93 0.98 0.97 8.06%
Adjusted Per Share Value based on latest NOSH - 171,171
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.76 9.38 8.99 10.73 9.44 5.55 8.65 36.15%
EPS -0.41 2.56 1.88 2.05 -1.04 0.08 1.30 -
DPS 0.00 1.37 0.00 0.00 0.00 0.00 1.37 -
NAPS 0.6229 0.5754 0.548 0.5315 0.5096 0.5322 0.5324 11.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.745 0.755 0.76 0.60 0.59 0.77 0.75 -
P/RPS 3.09 4.41 4.63 3.06 3.43 7.53 4.76 -24.96%
P/EPS -103.74 16.17 22.21 16.06 -31.16 550.00 31.65 -
EY -0.96 6.18 4.50 6.22 -3.21 0.18 3.16 -
DY 0.00 3.31 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.68 0.72 0.76 0.62 0.63 0.79 0.77 -7.93%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 30/11/16 29/08/16 -
Price 0.775 0.82 0.79 0.68 0.64 0.58 0.805 -
P/RPS 3.22 4.79 4.81 3.47 3.72 5.67 5.11 -26.43%
P/EPS -107.92 17.57 23.09 18.21 -33.80 414.29 33.97 -
EY -0.93 5.69 4.33 5.49 -2.96 0.24 2.94 -
DY 0.00 3.05 0.00 0.00 0.00 0.00 3.11 -
P/NAPS 0.71 0.78 0.79 0.70 0.69 0.59 0.83 -9.86%

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