[EMETALL] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -34.95%
YoY- 20461.33%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 132,096 105,649 102,140 119,026 131,592 79,660 78,676 41.21%
PBT 25,888 12,678 21,314 31,204 46,080 5,566 5,389 184.43%
Tax -692 -215 -442 -364 -416 610 -494 25.16%
NP 25,196 12,463 20,872 30,840 45,664 6,176 4,894 197.86%
-
NP to SH 25,196 12,462 20,873 30,842 47,416 5,216 4,890 198.02%
-
Tax Rate 2.67% 1.70% 2.07% 1.17% 0.90% -10.96% 9.17% -
Total Cost 106,900 93,186 81,268 88,186 85,928 73,484 73,781 28.01%
-
Net Worth 163,591 156,845 165,322 163,658 166,341 125,412 146,383 7.68%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,216 5,623 8,435 - - - -
Div Payout % - 33.83% 26.94% 27.35% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 163,591 156,845 165,322 163,658 166,341 125,412 146,383 7.68%
NOSH 171,171 171,171 168,696 168,719 175,096 142,513 168,256 1.15%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.07% 11.80% 20.43% 25.91% 34.70% 7.75% 6.22% -
ROE 15.40% 7.95% 12.63% 18.85% 28.51% 4.16% 3.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 78.33 62.64 60.55 70.55 75.15 55.90 46.76 41.00%
EPS 14.96 7.39 12.37 18.28 27.08 3.66 2.91 197.57%
DPS 0.00 2.50 3.33 5.00 0.00 0.00 0.00 -
NAPS 0.97 0.93 0.98 0.97 0.95 0.88 0.87 7.51%
Adjusted Per Share Value based on latest NOSH - 168,945
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.16 37.72 36.47 42.50 46.98 28.44 28.09 41.21%
EPS 9.00 4.45 7.45 11.01 16.93 1.86 1.75 197.64%
DPS 0.00 1.51 2.01 3.01 0.00 0.00 0.00 -
NAPS 0.5841 0.56 0.5903 0.5843 0.5939 0.4478 0.5226 7.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.60 0.59 0.77 0.75 0.285 0.295 0.21 -
P/RPS 0.77 0.94 1.27 1.06 0.38 0.53 0.45 43.01%
P/EPS 4.02 7.98 6.22 4.10 1.05 8.06 7.22 -32.29%
EY 24.90 12.52 16.07 24.37 95.02 12.41 13.84 47.87%
DY 0.00 4.24 4.33 6.67 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.79 0.77 0.30 0.34 0.24 88.16%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 21/02/17 30/11/16 29/08/16 24/05/16 29/02/16 18/11/15 -
Price 0.68 0.64 0.58 0.805 0.465 0.26 0.22 -
P/RPS 0.87 1.02 0.96 1.14 0.62 0.47 0.47 50.70%
P/EPS 4.55 8.66 4.69 4.40 1.72 7.10 7.57 -28.75%
EY 21.97 11.55 21.33 22.71 58.24 14.08 13.21 40.32%
DY 0.00 3.91 5.75 6.21 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.59 0.83 0.49 0.30 0.25 98.53%

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