[EMETALL] YoY Annualized 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- -34.95%
YoY- 20461.33%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 112,390 109,684 121,414 119,026 65,814 69,294 91,934 3.40%
PBT 3,966 9,266 24,670 31,204 620 -1,580 1,286 20.63%
Tax -1,032 -1,510 -536 -364 -472 -308 -540 11.39%
NP 2,934 7,756 24,134 30,840 148 -1,888 746 25.62%
-
NP to SH 2,944 7,978 24,140 30,842 150 -1,898 766 25.14%
-
Tax Rate 26.02% 16.30% 2.17% 1.17% 76.13% - 41.99% -
Total Cost 109,456 101,928 97,280 88,186 65,666 71,182 91,188 3.08%
-
Net Worth 240,980 184,300 168,651 163,658 159,375 145,739 139,878 9.48%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 8,435 - - - -
Div Payout % - - - 27.35% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 240,980 184,300 168,651 163,658 159,375 145,739 139,878 9.48%
NOSH 188,288 188,288 171,171 168,719 187,500 169,464 166,521 2.06%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.61% 7.07% 19.88% 25.91% 0.22% -2.72% 0.81% -
ROE 1.22% 4.33% 14.31% 18.85% 0.09% -1.30% 0.55% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 60.63 58.92 71.99 70.55 35.10 40.89 55.21 1.57%
EPS 1.58 4.26 14.32 18.28 0.08 -1.12 0.46 22.82%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.30 0.99 1.00 0.97 0.85 0.86 0.84 7.54%
Adjusted Per Share Value based on latest NOSH - 168,945
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 36.52 35.64 39.45 38.67 21.38 22.51 29.87 3.40%
EPS 0.96 2.59 7.84 10.02 0.05 -0.62 0.25 25.12%
DPS 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
NAPS 0.783 0.5988 0.548 0.5317 0.5178 0.4735 0.4545 9.48%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.38 0.465 0.76 0.75 0.24 0.34 0.33 -
P/RPS 0.63 0.79 1.06 1.06 0.68 0.83 0.60 0.81%
P/EPS 23.93 10.85 5.31 4.10 300.00 -30.36 71.74 -16.71%
EY 4.18 9.22 18.83 24.37 0.33 -3.29 1.39 20.13%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.76 0.77 0.28 0.40 0.39 -4.81%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 24/08/17 29/08/16 27/08/15 26/08/14 26/08/13 -
Price 0.36 0.485 0.79 0.805 0.205 0.36 0.30 -
P/RPS 0.59 0.82 1.10 1.14 0.58 0.88 0.54 1.48%
P/EPS 22.67 11.32 5.52 4.40 256.25 -32.14 65.22 -16.14%
EY 4.41 8.84 18.12 22.71 0.39 -3.11 1.53 19.28%
DY 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
P/NAPS 0.28 0.49 0.79 0.83 0.24 0.42 0.36 -4.10%

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