[EMETALL] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -116.04%
YoY- 60.44%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 50,406 45,431 25,681 42,344 29,044 20,653 16,658 20.24%
PBT 1,044 4,249 -7,453 -684 -3,308 1,524 -226 -
Tax -1,461 1,343 1,470 -583 117 981 -288 31.04%
NP -417 5,592 -5,983 -1,267 -3,191 2,505 -514 -3.42%
-
NP to SH -411 5,602 -5,977 -1,263 -3,193 2,608 -516 -3.71%
-
Tax Rate 139.94% -31.61% - - - -64.37% - -
Total Cost 50,823 39,839 31,664 43,611 32,235 18,148 17,172 19.80%
-
Net Worth 268,898 242,601 176,341 191,707 156,845 155,070 141,483 11.28%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 268,898 242,601 176,341 191,707 156,845 155,070 141,483 11.28%
NOSH 206,807 188,288 188,288 188,288 171,171 176,216 166,451 3.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -0.83% 12.31% -23.30% -2.99% -10.99% 12.13% -3.09% -
ROE -0.15% 2.31% -3.39% -0.66% -2.04% 1.68% -0.36% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.74 24.53 13.84 24.08 17.22 11.72 10.01 16.26%
EPS -0.20 3.03 -3.22 -0.72 -1.89 1.48 -0.31 -7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 0.95 1.09 0.93 0.88 0.85 7.60%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.38 14.76 8.34 13.76 9.44 6.71 5.41 20.25%
EPS -0.13 1.82 -1.94 -0.41 -1.04 0.85 -0.17 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8737 0.7882 0.5729 0.6229 0.5096 0.5038 0.4597 11.28%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.715 0.445 0.42 0.745 0.59 0.295 0.26 -
P/RPS 2.89 1.81 3.04 3.09 3.43 2.52 2.60 1.77%
P/EPS -354.39 14.71 -13.04 -103.74 -31.16 19.93 -83.87 27.12%
EY -0.28 6.80 -7.67 -0.96 -3.21 5.02 -1.19 -21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.44 0.68 0.63 0.34 0.31 9.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/03/21 25/02/20 27/02/19 22/02/18 21/02/17 29/02/16 26/02/15 -
Price 0.645 0.33 0.43 0.775 0.64 0.26 0.28 -
P/RPS 2.61 1.35 3.11 3.22 3.72 2.22 2.80 -1.16%
P/EPS -319.69 10.91 -13.35 -107.92 -33.80 17.57 -90.32 23.42%
EY -0.31 9.17 -7.49 -0.93 -2.96 5.69 -1.11 -19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.25 0.45 0.71 0.69 0.30 0.33 6.80%

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