[EMETALL] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -10.71%
YoY- 107.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 54,842 60,707 59,513 32,907 34,647 45,967 68,681 -3.67%
PBT 4,633 12,335 15,602 310 -790 643 3,205 6.33%
Tax -755 -268 -182 -236 -154 -270 -371 12.56%
NP 3,878 12,067 15,420 74 -944 373 2,834 5.36%
-
NP to SH 3,989 12,070 15,421 75 -949 383 2,838 5.83%
-
Tax Rate 16.30% 2.17% 1.17% 76.13% - 41.99% 11.58% -
Total Cost 50,964 48,640 44,093 32,833 35,591 45,594 65,847 -4.17%
-
Net Worth 184,300 168,651 163,658 159,375 145,739 139,878 141,050 4.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,217 - - - - -
Div Payout % - - 27.35% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 184,300 168,651 163,658 159,375 145,739 139,878 141,050 4.55%
NOSH 188,288 171,171 168,719 187,500 169,464 166,521 169,940 1.72%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.07% 19.88% 25.91% 0.22% -2.72% 0.81% 4.13% -
ROE 2.16% 7.16% 9.42% 0.05% -0.65% 0.27% 2.01% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.46 36.00 35.27 17.55 20.45 27.60 40.41 -5.12%
EPS 2.13 7.16 9.14 0.04 -0.56 0.23 1.67 4.13%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.97 0.85 0.86 0.84 0.83 2.98%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.82 19.72 19.34 10.69 11.26 14.93 22.31 -3.67%
EPS 1.30 3.92 5.01 0.02 -0.31 0.12 0.92 5.92%
DPS 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
NAPS 0.5988 0.548 0.5317 0.5178 0.4735 0.4545 0.4583 4.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.465 0.76 0.75 0.24 0.34 0.33 0.35 -
P/RPS 1.58 2.11 2.13 1.37 1.66 1.20 0.87 10.45%
P/EPS 21.70 10.62 8.21 600.00 -60.71 143.48 20.96 0.57%
EY 4.61 9.42 12.19 0.17 -1.65 0.70 4.77 -0.56%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.76 0.77 0.28 0.40 0.39 0.42 1.89%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 29/08/16 27/08/15 26/08/14 26/08/13 28/08/12 -
Price 0.485 0.79 0.805 0.205 0.36 0.30 0.32 -
P/RPS 1.65 2.19 2.28 1.17 1.76 1.09 0.79 13.05%
P/EPS 22.63 11.04 8.81 512.50 -64.29 130.43 19.16 2.81%
EY 4.42 9.06 11.35 0.20 -1.56 0.77 5.22 -2.73%
DY 0.00 0.00 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.79 0.83 0.24 0.42 0.36 0.39 3.87%

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