[EMETALL] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 40022.22%
YoY- 373.86%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,615 32,898 20,653 26,100 17,525 15,382 16,658 36.70%
PBT 4,081 11,520 1,524 3,732 124 186 -226 -
Tax -78 -104 981 -135 -134 -102 -288 -58.17%
NP 4,003 11,416 2,505 3,597 -10 84 -514 -
-
NP to SH 4,004 11,854 2,608 3,593 -9 84 -516 -
-
Tax Rate 1.91% 0.90% -64.37% 3.62% 108.06% 54.84% - -
Total Cost 22,612 21,482 18,148 22,503 17,535 15,298 17,172 20.15%
-
Net Worth 163,876 166,341 155,070 146,756 76,500 142,800 141,483 10.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,223 - - - - - - -
Div Payout % 105.49% - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 163,876 166,341 155,070 146,756 76,500 142,800 141,483 10.30%
NOSH 168,945 175,096 176,216 168,685 90,000 167,999 166,451 0.99%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.04% 34.70% 12.13% 13.78% -0.06% 0.55% -3.09% -
ROE 2.44% 7.13% 1.68% 2.45% -0.01% 0.06% -0.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.75 18.79 11.72 15.47 19.47 9.16 10.01 35.31%
EPS 2.37 6.77 1.48 2.13 -0.01 0.05 -0.31 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 0.88 0.87 0.85 0.85 0.85 9.21%
Adjusted Per Share Value based on latest NOSH - 168,685
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.65 10.69 6.71 8.48 5.69 5.00 5.41 36.77%
EPS 1.30 3.85 0.85 1.17 0.00 0.03 -0.17 -
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5324 0.5404 0.5038 0.4768 0.2486 0.464 0.4597 10.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.75 0.285 0.295 0.21 0.24 0.255 0.26 -
P/RPS 4.76 1.52 2.52 1.36 1.23 2.79 2.60 49.70%
P/EPS 31.65 4.21 19.93 9.86 -2,400.00 510.00 -83.87 -
EY 3.16 23.75 5.02 10.14 -0.04 0.20 -1.19 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.30 0.34 0.24 0.28 0.30 0.31 83.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 29/02/16 18/11/15 27/08/15 29/05/15 26/02/15 -
Price 0.805 0.465 0.26 0.22 0.205 0.27 0.28 -
P/RPS 5.11 2.47 2.22 1.42 1.05 2.95 2.80 49.39%
P/EPS 33.97 6.87 17.57 10.33 -2,050.00 540.00 -90.32 -
EY 2.94 14.56 5.69 9.68 -0.05 0.19 -1.11 -
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.49 0.30 0.25 0.24 0.32 0.33 85.04%

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