Highlights

[EMETALL] YoY Quarter Result on 2019-03-31 [#1]

Stock [EMETALL]: EONMETALL GROUP BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     104.27%    YoY -     -91.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 18,982 27,736 33,024 32,898 15,382 19,337 21,466 -2.03%
  YoY % -31.56% -16.01% 0.38% 113.87% -20.45% -9.92% -
  Horiz. % 88.43% 129.21% 153.84% 153.26% 71.66% 90.08% 100.00%
PBT 378 3,325 6,472 11,520 186 -468 471 -3.60%
  YoY % -88.63% -48.62% -43.82% 6,093.55% 139.74% -199.36% -
  Horiz. % 80.25% 705.94% 1,374.10% 2,445.86% 39.49% -99.36% 100.00%
Tax -126 -389 -173 -104 -102 -45 -131 -0.65%
  YoY % 67.61% -124.86% -66.35% -1.96% -126.67% 65.65% -
  Horiz. % 96.18% 296.95% 132.06% 79.39% 77.86% 34.35% 100.00%
NP 252 2,936 6,299 11,416 84 -513 340 -4.87%
  YoY % -91.42% -53.39% -44.82% 13,490.48% 116.37% -250.88% -
  Horiz. % 74.12% 863.53% 1,852.65% 3,357.65% 24.71% -150.88% 100.00%
NP to SH 255 2,930 6,299 11,854 84 -519 343 -4.82%
  YoY % -91.30% -53.48% -46.86% 14,011.91% 116.18% -251.31% -
  Horiz. % 74.34% 854.23% 1,836.44% 3,455.98% 24.49% -151.31% 100.00%
Tax Rate 33.33 % 11.70 % 2.67 % 0.90 % 54.84 % - % 27.81 % 3.06%
  YoY % 184.87% 338.20% 196.67% -98.36% 0.00% 0.00% -
  Horiz. % 119.85% 42.07% 9.60% 3.24% 197.20% 0.00% 100.00%
Total Cost 18,730 24,800 26,725 21,482 15,298 19,850 21,126 -1.99%
  YoY % -24.48% -7.20% 24.41% 40.42% -22.93% -6.04% -
  Horiz. % 88.66% 117.39% 126.50% 101.69% 72.41% 93.96% 100.00%
Net Worth 172,571 186,250 163,591 166,341 142,800 145,654 145,775 2.85%
  YoY % -7.34% 13.85% -1.65% 16.49% -1.96% -0.08% -
  Horiz. % 118.38% 127.77% 112.22% 114.11% 97.96% 99.92% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 172,571 186,250 163,591 166,341 142,800 145,654 145,775 2.85%
  YoY % -7.34% 13.85% -1.65% 16.49% -1.96% -0.08% -
  Horiz. % 118.38% 127.77% 112.22% 114.11% 97.96% 99.92% 100.00%
NOSH 185,561 188,132 168,651 175,096 167,999 167,419 171,499 1.32%
  YoY % -1.37% 11.55% -3.68% 4.22% 0.35% -2.38% -
  Horiz. % 108.20% 109.70% 98.34% 102.10% 97.96% 97.62% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.33 % 10.59 % 19.07 % 34.70 % 0.55 % -2.65 % 1.58 % -2.83%
  YoY % -87.44% -44.47% -45.04% 6,209.09% 120.75% -267.72% -
  Horiz. % 84.18% 670.25% 1,206.96% 2,196.20% 34.81% -167.72% 100.00%
ROE 0.15 % 1.57 % 3.85 % 7.13 % 0.06 % -0.36 % 0.24 % -7.53%
  YoY % -90.45% -59.22% -46.00% 11,783.33% 116.67% -250.00% -
  Horiz. % 62.50% 654.17% 1,604.17% 2,970.83% 25.00% -150.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.23 14.74 19.58 18.79 9.16 11.55 12.52 -3.31%
  YoY % -30.60% -24.72% 4.20% 105.13% -20.69% -7.75% -
  Horiz. % 81.71% 117.73% 156.39% 150.08% 73.16% 92.25% 100.00%
EPS 0.14 1.56 3.74 6.77 0.05 -0.31 0.20 -5.77%
  YoY % -91.03% -58.29% -44.76% 13,440.00% 116.13% -255.00% -
  Horiz. % 70.00% 780.00% 1,870.00% 3,385.00% 25.00% -155.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9300 0.9900 0.9700 0.9500 0.8500 0.8700 0.8500 1.51%
  YoY % -6.06% 2.06% 2.11% 11.76% -2.30% 2.35% -
  Horiz. % 109.41% 116.47% 114.12% 111.76% 100.00% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.08 14.73 17.54 17.47 8.17 10.27 11.40 -2.03%
  YoY % -31.57% -16.02% 0.40% 113.83% -20.45% -9.91% -
  Horiz. % 88.42% 129.21% 153.86% 153.25% 71.67% 90.09% 100.00%
EPS 0.14 1.56 3.35 6.30 0.04 -0.28 0.18 -4.10%
  YoY % -91.03% -53.43% -46.83% 15,650.00% 114.29% -255.56% -
  Horiz. % 77.78% 866.67% 1,861.11% 3,500.00% 22.22% -155.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9165 0.9892 0.8688 0.8834 0.7584 0.7736 0.7742 2.85%
  YoY % -7.35% 13.86% -1.65% 16.48% -1.96% -0.08% -
  Horiz. % 118.38% 127.77% 112.22% 114.10% 97.96% 99.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.4100 0.6100 0.6000 0.2850 0.2550 0.3200 0.2900 -
P/RPS 4.01 4.14 3.06 1.52 2.79 2.77 2.32 9.54%
  YoY % -3.14% 35.29% 101.32% -45.52% 0.72% 19.40% -
  Horiz. % 172.84% 178.45% 131.90% 65.52% 120.26% 119.40% 100.00%
P/EPS 298.35 39.17 16.06 4.21 510.00 -103.23 145.00 12.77%
  YoY % 661.68% 143.90% 281.47% -99.17% 594.04% -171.19% -
  Horiz. % 205.76% 27.01% 11.08% 2.90% 351.72% -71.19% 100.00%
EY 0.34 2.55 6.22 23.75 0.20 -0.97 0.69 -11.12%
  YoY % -86.67% -59.00% -73.81% 11,775.00% 120.62% -240.58% -
  Horiz. % 49.28% 369.57% 901.45% 3,442.03% 28.99% -140.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.62 0.62 0.30 0.30 0.37 0.34 4.39%
  YoY % -29.03% 0.00% 106.67% 0.00% -18.92% 8.82% -
  Horiz. % 129.41% 182.35% 182.35% 88.24% 88.24% 108.82% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 25/05/17 24/05/16 29/05/15 30/05/14 30/05/13 -
Price 0.3700 0.5400 0.6800 0.4650 0.2700 0.3200 0.3400 -
P/RPS 3.62 3.66 3.47 2.47 2.95 2.77 2.72 4.88%
  YoY % -1.09% 5.48% 40.49% -16.27% 6.50% 1.84% -
  Horiz. % 133.09% 134.56% 127.57% 90.81% 108.46% 101.84% 100.00%
P/EPS 269.25 34.67 18.21 6.87 540.00 -103.23 170.00 7.96%
  YoY % 676.61% 90.39% 165.07% -98.73% 623.10% -160.72% -
  Horiz. % 158.38% 20.39% 10.71% 4.04% 317.65% -60.72% 100.00%
EY 0.37 2.88 5.49 14.56 0.19 -0.97 0.59 -7.48%
  YoY % -87.15% -47.54% -62.29% 7,563.16% 119.59% -264.41% -
  Horiz. % 62.71% 488.14% 930.51% 2,467.80% 32.20% -164.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.55 0.70 0.49 0.32 0.37 0.40 -
  YoY % -27.27% -21.43% 42.86% 53.13% -13.51% -7.50% -
  Horiz. % 100.00% 137.50% 175.00% 122.50% 80.00% 92.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers