[EMETALL] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -63.86%
YoY- -81.65%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 37,102 17,857 37,213 27,106 27,683 26,615 17,525 13.30%
PBT 7,342 267 1,605 1,308 5,863 4,081 124 97.30%
Tax -149 -206 -390 -433 -95 -78 -134 1.78%
NP 7,193 61 1,215 875 5,768 4,003 -10 -
-
NP to SH 7,196 28 1,217 1,059 5,771 4,004 -9 -
-
Tax Rate 2.03% 77.15% 24.30% 33.10% 1.62% 1.91% 108.06% -
Total Cost 29,909 17,796 35,998 26,231 21,915 22,612 17,535 9.29%
-
Net Worth 262,787 242,601 240,980 184,300 168,651 163,876 76,500 22.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,055 - - - - 4,223 - -
Div Payout % 42.46% - - - - 105.49% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 262,787 242,601 240,980 184,300 168,651 163,876 76,500 22.81%
NOSH 206,807 188,288 188,288 188,288 171,171 168,945 90,000 14.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.39% 0.34% 3.26% 3.23% 20.84% 15.04% -0.06% -
ROE 2.74% 0.01% 0.51% 0.57% 3.42% 2.44% -0.01% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.21 9.64 20.07 14.56 16.41 15.75 19.47 -1.10%
EPS 3.53 0.02 0.66 0.57 3.42 2.37 -0.01 -
DPS 1.50 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.29 1.31 1.30 0.99 1.00 0.97 0.85 7.19%
Adjusted Per Share Value based on latest NOSH - 188,288
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.05 5.80 12.09 8.81 8.99 8.65 5.69 13.30%
EPS 2.34 0.01 0.40 0.34 1.88 1.30 0.00 -
DPS 0.99 0.00 0.00 0.00 0.00 1.37 0.00 -
NAPS 0.8538 0.7882 0.783 0.5988 0.548 0.5324 0.2486 22.80%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.615 0.26 0.38 0.465 0.76 0.75 0.24 -
P/RPS 3.38 2.70 1.89 3.19 4.63 4.76 1.23 18.33%
P/EPS 17.41 1,719.64 57.88 81.74 22.21 31.65 -2,400.00 -
EY 5.74 0.06 1.73 1.22 4.50 3.16 -0.04 -
DY 2.44 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.48 0.20 0.29 0.47 0.76 0.77 0.28 9.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 29/08/16 27/08/15 -
Price 0.60 0.36 0.36 0.485 0.79 0.805 0.205 -
P/RPS 3.29 3.73 1.79 3.33 4.81 5.11 1.05 20.94%
P/EPS 16.99 2,381.04 54.83 85.26 23.09 33.97 -2,050.00 -
EY 5.89 0.04 1.82 1.17 4.33 2.94 -0.05 -
DY 2.50 0.00 0.00 0.00 0.00 3.11 0.00 -
P/NAPS 0.47 0.27 0.28 0.49 0.79 0.83 0.24 11.84%

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