[EMETALL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 65.23%
YoY- 27.39%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 54,842 27,736 131,919 89,575 60,707 33,024 105,649 -35.48%
PBT 4,633 3,325 19,895 20,579 12,335 6,472 12,678 -48.98%
Tax -755 -389 -1,223 -640 -268 -173 -215 131.56%
NP 3,878 2,936 18,672 19,939 12,067 6,299 12,463 -54.17%
-
NP to SH 3,989 2,930 18,680 19,943 12,070 6,299 12,462 -53.30%
-
Tax Rate 16.30% 11.70% 6.15% 3.11% 2.17% 2.67% 1.70% -
Total Cost 50,964 24,800 113,247 69,636 48,640 26,725 93,186 -33.19%
-
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 4,396 4,216 - - 4,216 -
Div Payout % - - 23.54% 21.14% - - 33.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 184,300 186,250 191,707 177,083 168,651 163,591 156,845 11.38%
NOSH 188,288 188,288 188,288 171,171 171,171 171,171 171,171 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.07% 10.59% 14.15% 22.26% 19.88% 19.07% 11.80% -
ROE 2.16% 1.57% 9.74% 11.26% 7.16% 3.85% 7.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.46 14.74 75.01 53.11 36.00 19.58 62.64 -39.60%
EPS 2.13 1.56 10.96 11.83 7.16 3.74 7.39 -56.46%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 2.50 -
NAPS 0.99 0.99 1.09 1.05 1.00 0.97 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 171,171
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.58 9.90 47.10 31.98 21.67 11.79 37.72 -35.48%
EPS 1.42 1.05 6.67 7.12 4.31 2.25 4.45 -53.40%
DPS 0.00 0.00 1.57 1.51 0.00 0.00 1.51 -
NAPS 0.658 0.665 0.6845 0.6323 0.6021 0.5841 0.56 11.38%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.465 0.61 0.745 0.755 0.76 0.60 0.59 -
P/RPS 1.58 4.14 0.99 1.42 2.11 3.06 0.94 41.50%
P/EPS 21.70 39.17 7.01 6.38 10.62 16.06 7.98 95.17%
EY 4.61 2.55 14.26 15.66 9.42 6.22 12.52 -48.72%
DY 0.00 0.00 3.36 3.31 0.00 0.00 4.24 -
P/NAPS 0.47 0.62 0.68 0.72 0.76 0.62 0.63 -17.78%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 25/05/17 21/02/17 -
Price 0.485 0.54 0.775 0.82 0.79 0.68 0.64 -
P/RPS 1.65 3.66 1.03 1.54 2.19 3.47 1.02 37.92%
P/EPS 22.63 34.67 7.30 6.93 11.04 18.21 8.66 90.05%
EY 4.42 2.88 13.70 14.42 9.06 5.49 11.55 -47.38%
DY 0.00 0.00 3.23 3.05 0.00 0.00 3.91 -
P/NAPS 0.49 0.55 0.71 0.78 0.79 0.70 0.69 -20.45%

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