[EMETALL] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 40022.22%
YoY- 373.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 35,266 28,868 17,092 26,100 13,114 13,078 39,054 -1.68%
PBT 6,012 8,244 384 3,732 -1,287 -2,929 2,732 14.04%
Tax -928 -372 -150 -135 -28 -87 -490 11.22%
NP 5,084 7,872 234 3,597 -1,315 -3,016 2,242 14.61%
-
NP to SH 5,086 7,873 234 3,593 -1,312 -3,015 2,249 14.56%
-
Tax Rate 15.44% 4.51% 39.06% 3.62% - - 17.94% -
Total Cost 30,182 20,996 16,858 22,503 14,429 16,094 36,812 -3.25%
-
Net Worth 189,532 177,083 163,800 146,756 144,656 138,117 143,733 4.71%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 4,216 - - - - - -
Div Payout % - 53.55% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 189,532 177,083 163,800 146,756 144,656 138,117 143,733 4.71%
NOSH 188,288 171,171 167,142 168,685 168,205 168,435 169,097 1.80%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.42% 27.27% 1.37% 13.78% -10.03% -23.06% 5.74% -
ROE 2.68% 4.45% 0.14% 2.45% -0.91% -2.18% 1.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.98 17.12 10.23 15.47 7.80 7.76 23.10 -3.21%
EPS 2.74 4.67 0.14 2.13 -0.78 -1.79 1.33 12.79%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 0.98 0.87 0.86 0.82 0.85 3.08%
Adjusted Per Share Value based on latest NOSH - 168,685
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.46 9.38 5.55 8.48 4.26 4.25 12.69 -1.68%
EPS 1.65 2.56 0.08 1.17 -0.43 -0.98 0.73 14.55%
DPS 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6158 0.5754 0.5322 0.4768 0.47 0.4487 0.467 4.71%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.455 0.755 0.77 0.21 0.31 0.30 0.31 -
P/RPS 2.40 4.41 7.53 1.36 3.98 3.86 1.34 10.19%
P/EPS 16.62 16.17 550.00 9.86 -39.74 -16.76 23.31 -5.47%
EY 6.02 6.18 0.18 10.14 -2.52 -5.97 4.29 5.80%
DY 0.00 3.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.72 0.79 0.24 0.36 0.37 0.36 3.78%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 30/11/16 18/11/15 25/11/14 29/11/13 29/11/12 -
Price 0.44 0.82 0.58 0.22 0.30 0.30 0.30 -
P/RPS 2.32 4.79 5.67 1.42 3.85 3.86 1.30 10.12%
P/EPS 16.08 17.57 414.29 10.33 -38.46 -16.76 22.56 -5.48%
EY 6.22 5.69 0.24 9.68 -2.60 -5.97 4.43 5.81%
DY 0.00 3.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.78 0.59 0.25 0.35 0.37 0.35 3.48%

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