[EMETALL] QoQ Cumulative 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- -6.33%
YoY- 49.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 90,108 54,842 27,736 131,919 89,575 60,707 33,024 95.14%
PBT 10,645 4,633 3,325 19,895 20,579 12,335 6,472 39.29%
Tax -1,576 -755 -389 -1,223 -640 -268 -173 335.60%
NP 9,069 3,878 2,936 18,672 19,939 12,067 6,299 27.47%
-
NP to SH 9,075 3,989 2,930 18,680 19,943 12,070 6,299 27.53%
-
Tax Rate 14.81% 16.30% 11.70% 6.15% 3.11% 2.17% 2.67% -
Total Cost 81,039 50,964 24,800 113,247 69,636 48,640 26,725 109.35%
-
Net Worth 189,532 184,300 186,250 191,707 177,083 168,651 163,591 10.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 4,396 4,216 - - -
Div Payout % - - - 23.54% 21.14% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 189,532 184,300 186,250 191,707 177,083 168,651 163,591 10.30%
NOSH 188,288 188,288 188,288 188,288 171,171 171,171 171,171 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.06% 7.07% 10.59% 14.15% 22.26% 19.88% 19.07% -
ROE 4.79% 2.16% 1.57% 9.74% 11.26% 7.16% 3.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 48.49 29.46 14.74 75.01 53.11 36.00 19.58 82.94%
EPS 4.85 2.13 1.56 10.96 11.83 7.16 3.74 18.89%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 1.02 0.99 0.99 1.09 1.05 1.00 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 188,288
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.28 17.82 9.01 42.86 29.10 19.72 10.73 95.15%
EPS 2.95 1.30 0.95 6.07 6.48 3.92 2.05 27.43%
DPS 0.00 0.00 0.00 1.43 1.37 0.00 0.00 -
NAPS 0.6158 0.5988 0.6051 0.6229 0.5754 0.548 0.5315 10.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.455 0.465 0.61 0.745 0.755 0.76 0.60 -
P/RPS 0.94 1.58 4.14 0.99 1.42 2.11 3.06 -54.44%
P/EPS 9.32 21.70 39.17 7.01 6.38 10.62 16.06 -30.40%
EY 10.73 4.61 2.55 14.26 15.66 9.42 6.22 43.79%
DY 0.00 0.00 0.00 3.36 3.31 0.00 0.00 -
P/NAPS 0.45 0.47 0.62 0.68 0.72 0.76 0.62 -19.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 25/05/17 -
Price 0.44 0.485 0.54 0.775 0.82 0.79 0.68 -
P/RPS 0.91 1.65 3.66 1.03 1.54 2.19 3.47 -58.99%
P/EPS 9.01 22.63 34.67 7.30 6.93 11.04 18.21 -37.41%
EY 11.10 4.42 2.88 13.70 14.42 9.06 5.49 59.82%
DY 0.00 0.00 0.00 3.23 3.05 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.71 0.78 0.79 0.70 -27.71%

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