[EMETALL] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.19%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 78,694 112,390 109,684 121,414 119,026 65,814 69,294 2.14%
PBT 3,544 3,966 9,266 24,670 31,204 620 -1,580 -
Tax -878 -1,032 -1,510 -536 -364 -472 -308 19.05%
NP 2,666 2,934 7,756 24,134 30,840 148 -1,888 -
-
NP to SH 2,600 2,944 7,978 24,140 30,842 150 -1,898 -
-
Tax Rate 24.77% 26.02% 16.30% 2.17% 1.17% 76.13% - -
Total Cost 76,028 109,456 101,928 97,280 88,186 65,666 71,182 1.10%
-
Net Worth 242,601 240,980 184,300 168,651 163,658 159,375 145,739 8.85%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 8,435 - - -
Div Payout % - - - - 27.35% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 242,601 240,980 184,300 168,651 163,658 159,375 145,739 8.85%
NOSH 188,288 188,288 188,288 171,171 168,719 187,500 169,464 1.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.39% 2.61% 7.07% 19.88% 25.91% 0.22% -2.72% -
ROE 1.07% 1.22% 4.33% 14.31% 18.85% 0.09% -1.30% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.49 60.63 58.92 71.99 70.55 35.10 40.89 0.64%
EPS 1.40 1.58 4.26 14.32 18.28 0.08 -1.12 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.31 1.30 0.99 1.00 0.97 0.85 0.86 7.25%
Adjusted Per Share Value based on latest NOSH - 171,171
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.57 36.52 35.64 39.45 38.67 21.38 22.51 2.14%
EPS 0.84 0.96 2.59 7.84 10.02 0.05 -0.62 -
DPS 0.00 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.7882 0.783 0.5988 0.548 0.5317 0.5178 0.4735 8.85%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.26 0.38 0.465 0.76 0.75 0.24 0.34 -
P/RPS 0.61 0.63 0.79 1.06 1.06 0.68 0.83 -4.99%
P/EPS 18.52 23.93 10.85 5.31 4.10 300.00 -30.36 -
EY 5.40 4.18 9.22 18.83 24.37 0.33 -3.29 -
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.20 0.29 0.47 0.76 0.77 0.28 0.40 -10.90%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 27/08/15 26/08/14 -
Price 0.36 0.36 0.485 0.79 0.805 0.205 0.36 -
P/RPS 0.85 0.59 0.82 1.10 1.14 0.58 0.88 -0.57%
P/EPS 25.64 22.67 11.32 5.52 4.40 256.25 -32.14 -
EY 3.90 4.41 8.84 18.12 22.71 0.39 -3.11 -
DY 0.00 0.00 0.00 0.00 6.21 0.00 0.00 -
P/NAPS 0.27 0.28 0.49 0.79 0.83 0.24 0.42 -7.09%

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