[EMETALL] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.31%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 56,539 21,490 18,982 27,736 33,024 32,898 15,382 24.20%
PBT 8,166 1,505 378 3,325 6,472 11,520 186 87.71%
Tax -1,906 -233 -126 -389 -173 -104 -102 62.82%
NP 6,260 1,272 252 2,936 6,299 11,416 84 105.00%
-
NP to SH 6,346 1,272 255 2,930 6,299 11,854 84 105.47%
-
Tax Rate 23.34% 15.48% 33.33% 11.70% 2.67% 0.90% 54.84% -
Total Cost 50,279 20,218 18,730 24,800 26,725 21,482 15,298 21.91%
-
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
NOSH 206,807 188,288 188,288 188,288 171,171 175,096 167,999 3.52%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.07% 5.92% 1.33% 10.59% 19.07% 34.70% 0.55% -
ROE 2.45% 0.53% 0.15% 1.57% 3.85% 7.13% 0.06% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 27.75 11.80 10.23 14.74 19.58 18.79 9.16 20.26%
EPS 3.12 0.69 0.14 1.56 3.74 6.77 0.05 99.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 0.93 0.99 0.97 0.95 0.85 6.91%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.37 6.98 6.17 9.01 10.73 10.69 5.00 24.19%
EPS 2.06 0.41 0.08 0.95 2.05 3.85 0.03 102.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.781 0.5607 0.6051 0.5315 0.5404 0.464 10.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.61 0.245 0.41 0.61 0.60 0.285 0.255 -
P/RPS 2.20 2.08 4.01 4.14 3.06 1.52 2.79 -3.87%
P/EPS 19.58 35.07 298.35 39.17 16.06 4.21 510.00 -41.88%
EY 5.11 2.85 0.34 2.55 6.22 23.75 0.20 71.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.19 0.44 0.62 0.62 0.30 0.30 8.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 25/06/20 31/05/19 28/05/18 25/05/17 24/05/16 29/05/15 -
Price 0.645 0.255 0.37 0.54 0.68 0.465 0.27 -
P/RPS 2.32 2.16 3.62 3.66 3.47 2.47 2.95 -3.92%
P/EPS 20.70 36.50 269.25 34.67 18.21 6.87 540.00 -41.90%
EY 4.83 2.74 0.37 2.88 5.49 14.56 0.19 71.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.19 0.40 0.55 0.70 0.49 0.32 8.07%

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