[EMETALL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 112.1%
YoY- 116.18%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 110,944 132,096 131,592 61,528 77,348 85,864 119,356 -1.21%
PBT 13,300 25,888 46,080 744 -1,872 1,884 6,004 14.16%
Tax -1,556 -692 -416 -408 -180 -524 -896 9.63%
NP 11,744 25,196 45,664 336 -2,052 1,360 5,108 14.87%
-
NP to SH 11,720 25,196 47,416 336 -2,076 1,372 5,112 14.82%
-
Tax Rate 11.70% 2.67% 0.90% 54.84% - 27.81% 14.92% -
Total Cost 99,200 106,900 85,928 61,192 79,400 84,504 114,248 -2.32%
-
Net Worth 186,250 163,591 166,341 142,800 145,654 145,775 144,840 4.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 186,250 163,591 166,341 142,800 145,654 145,775 144,840 4.27%
NOSH 188,288 171,171 175,096 167,999 167,419 171,499 170,400 1.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.59% 19.07% 34.70% 0.55% -2.65% 1.58% 4.28% -
ROE 6.29% 15.40% 28.51% 0.24% -1.43% 0.94% 3.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.97 78.33 75.15 36.62 46.20 50.07 70.04 -2.82%
EPS 6.24 14.96 27.08 0.20 -1.24 0.80 3.00 12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.95 0.85 0.87 0.85 0.85 2.57%
Adjusted Per Share Value based on latest NOSH - 167,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.05 42.92 42.75 19.99 25.13 27.90 38.78 -1.20%
EPS 3.81 8.19 15.41 0.11 -0.67 0.45 1.66 14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6051 0.5315 0.5404 0.464 0.4732 0.4736 0.4706 4.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.61 0.60 0.285 0.255 0.32 0.29 0.34 -
P/RPS 1.03 0.77 0.38 0.70 0.69 0.58 0.49 13.17%
P/EPS 9.79 4.02 1.05 127.50 -25.81 36.25 11.33 -2.40%
EY 10.21 24.90 95.02 0.78 -3.87 2.76 8.82 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.30 0.30 0.37 0.34 0.40 7.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 24/05/16 29/05/15 30/05/14 30/05/13 28/05/12 -
Price 0.54 0.68 0.465 0.27 0.32 0.34 0.34 -
P/RPS 0.92 0.87 0.62 0.74 0.69 0.68 0.49 11.06%
P/EPS 8.67 4.55 1.72 135.00 -25.81 42.50 11.33 -4.35%
EY 11.54 21.97 58.24 0.74 -3.87 2.35 8.82 4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.49 0.32 0.37 0.40 0.40 5.44%

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