[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.31%
YoY- -53.48%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,789 90,108 54,842 27,736 131,919 89,575 60,707 53.61%
PBT 3,192 10,645 4,633 3,325 19,895 20,579 12,335 -59.29%
Tax -106 -1,576 -755 -389 -1,223 -640 -268 -46.02%
NP 3,086 9,069 3,878 2,936 18,672 19,939 12,067 -59.60%
-
NP to SH 3,097 9,075 3,989 2,930 18,680 19,943 12,070 -59.52%
-
Tax Rate 3.32% 14.81% 16.30% 11.70% 6.15% 3.11% 2.17% -
Total Cost 112,703 81,039 50,964 24,800 113,247 69,636 48,640 74.83%
-
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 4,396 4,216 - -
Div Payout % - - - - 23.54% 21.14% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 176,341 189,532 184,300 186,250 191,707 177,083 168,651 3.00%
NOSH 188,288 188,288 188,288 188,288 188,288 171,171 171,171 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.67% 10.06% 7.07% 10.59% 14.15% 22.26% 19.88% -
ROE 1.76% 4.79% 2.16% 1.57% 9.74% 11.26% 7.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 62.38 48.49 29.46 14.74 75.01 53.11 36.00 44.12%
EPS 1.66 4.85 2.13 1.56 10.96 11.83 7.16 -62.15%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.95 1.02 0.99 0.99 1.09 1.05 1.00 -3.35%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.34 32.17 19.58 9.90 47.10 31.98 21.67 53.63%
EPS 1.11 3.24 1.42 1.05 6.67 7.12 4.31 -59.42%
DPS 0.00 0.00 0.00 0.00 1.57 1.51 0.00 -
NAPS 0.6296 0.6767 0.658 0.665 0.6845 0.6323 0.6021 3.01%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.42 0.455 0.465 0.61 0.745 0.755 0.76 -
P/RPS 0.67 0.94 1.58 4.14 0.99 1.42 2.11 -53.35%
P/EPS 25.17 9.32 21.70 39.17 7.01 6.38 10.62 77.48%
EY 3.97 10.73 4.61 2.55 14.26 15.66 9.42 -43.69%
DY 0.00 0.00 0.00 0.00 3.36 3.31 0.00 -
P/NAPS 0.44 0.45 0.47 0.62 0.68 0.72 0.76 -30.46%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 30/08/18 28/05/18 22/02/18 24/11/17 24/08/17 -
Price 0.43 0.44 0.485 0.54 0.775 0.82 0.79 -
P/RPS 0.69 0.91 1.65 3.66 1.03 1.54 2.19 -53.60%
P/EPS 25.77 9.01 22.63 34.67 7.30 6.93 11.04 75.69%
EY 3.88 11.10 4.42 2.88 13.70 14.42 9.06 -43.09%
DY 0.00 0.00 0.00 0.00 3.23 3.05 0.00 -
P/NAPS 0.45 0.43 0.49 0.55 0.71 0.78 0.79 -31.21%

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