[EMETALL] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -60.34%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 101,218 117,142 107,035 115,789 132,452 126,054 126,631 -13.86%
PBT -8,926 542 245 3,192 9,961 12,193 16,748 -
Tax 668 26 -17 -280 -2,333 -1,777 -1,439 -
NP -8,258 568 228 2,912 7,628 10,416 15,309 -
-
NP to SH -8,246 581 423 3,098 7,812 10,599 15,311 -
-
Tax Rate - -4.80% 6.94% 8.77% 23.42% 14.57% 8.59% -
Total Cost 109,476 116,574 106,807 112,877 124,824 115,638 111,322 -1.10%
-
Net Worth 237,045 240,980 172,571 176,341 189,532 184,300 186,250 17.42%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 4,216 4,216 -
Div Payout % - - - - - 39.78% 27.54% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 237,045 240,980 172,571 176,341 189,532 184,300 186,250 17.42%
NOSH 188,288 188,288 188,288 188,288 188,288 188,288 188,288 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -8.16% 0.48% 0.21% 2.51% 5.76% 8.26% 12.09% -
ROE -3.48% 0.24% 0.25% 1.76% 4.12% 5.75% 8.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 54.66 63.19 57.68 62.38 71.28 67.71 67.31 -12.94%
EPS -4.45 0.31 0.23 1.67 4.20 5.69 8.14 -
DPS 0.00 0.00 0.00 0.00 0.00 2.26 2.24 -
NAPS 1.28 1.30 0.93 0.95 1.02 0.99 0.99 18.66%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.89 38.06 34.78 37.62 43.03 40.96 41.14 -13.84%
EPS -2.68 0.19 0.14 1.01 2.54 3.44 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 1.37 1.37 -
NAPS 0.7702 0.783 0.5607 0.5729 0.6158 0.5988 0.6051 17.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.36 0.38 0.41 0.42 0.455 0.465 0.61 -
P/RPS 0.66 0.60 0.71 0.67 0.64 0.69 0.91 -19.26%
P/EPS -8.09 121.24 179.86 25.17 10.82 8.17 7.50 -
EY -12.37 0.82 0.56 3.97 9.24 12.24 13.34 -
DY 0.00 0.00 0.00 0.00 0.00 4.87 3.67 -
P/NAPS 0.28 0.29 0.44 0.44 0.45 0.47 0.62 -41.10%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 27/02/19 23/11/18 30/08/18 28/05/18 -
Price 0.375 0.36 0.37 0.43 0.44 0.485 0.54 -
P/RPS 0.69 0.57 0.64 0.69 0.62 0.72 0.80 -9.38%
P/EPS -8.42 114.86 162.31 25.76 10.47 8.52 6.64 -
EY -11.87 0.87 0.62 3.88 9.55 11.74 15.07 -
DY 0.00 0.00 0.00 0.00 0.00 4.67 4.15 -
P/NAPS 0.29 0.28 0.40 0.45 0.43 0.49 0.55 -34.70%

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