[EMETALL] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -32.32%
YoY- 326.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 100,716 120,144 119,433 102,140 78,676 63,681 78,726 4.18%
PBT -1,964 14,193 27,438 21,314 5,389 -2,769 -3,048 -7.06%
Tax -1,069 -2,101 -853 -442 -494 -242 -476 14.42%
NP -3,033 12,092 26,585 20,872 4,894 -3,012 -3,524 -2.46%
-
NP to SH -3,025 12,100 26,590 20,873 4,890 -3,014 -3,509 -2.44%
-
Tax Rate - 14.80% 3.11% 2.07% 9.17% - - -
Total Cost 103,749 108,052 92,848 81,268 73,781 66,693 82,250 3.94%
-
Net Worth 237,045 189,532 177,083 165,322 146,383 145,108 138,348 9.38%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 5,621 5,623 - - - -
Div Payout % - - 21.14% 26.94% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 237,045 189,532 177,083 165,322 146,383 145,108 138,348 9.38%
NOSH 188,288 188,288 171,171 168,696 168,256 168,731 168,717 1.84%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.01% 10.06% 22.26% 20.43% 6.22% -4.73% -4.48% -
ROE -1.28% 6.38% 15.02% 12.63% 3.34% -2.08% -2.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 54.38 64.66 70.82 60.55 46.76 37.74 46.66 2.58%
EPS -1.63 6.47 15.77 12.37 2.91 -1.79 -2.08 -3.97%
DPS 0.00 0.00 3.33 3.33 0.00 0.00 0.00 -
NAPS 1.28 1.02 1.05 0.98 0.87 0.86 0.82 7.70%
Adjusted Per Share Value based on latest NOSH - 167,142
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.96 42.90 42.64 36.47 28.09 22.74 28.11 4.18%
EPS -1.08 4.32 9.49 7.45 1.75 -1.08 -1.25 -2.40%
DPS 0.00 0.00 2.01 2.01 0.00 0.00 0.00 -
NAPS 0.8463 0.6767 0.6323 0.5903 0.5226 0.5181 0.494 9.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.36 0.455 0.755 0.77 0.21 0.31 0.30 -
P/RPS 0.66 0.70 1.07 1.27 0.45 0.82 0.64 0.51%
P/EPS -22.04 6.99 4.79 6.22 7.22 -17.35 -14.42 7.32%
EY -4.54 14.31 20.88 16.07 13.84 -5.76 -6.93 -6.80%
DY 0.00 0.00 4.42 4.33 0.00 0.00 0.00 -
P/NAPS 0.28 0.45 0.72 0.79 0.24 0.36 0.37 -4.53%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 23/11/18 24/11/17 30/11/16 18/11/15 25/11/14 29/11/13 -
Price 0.375 0.44 0.82 0.58 0.22 0.30 0.30 -
P/RPS 0.69 0.68 1.16 0.96 0.47 0.79 0.64 1.26%
P/EPS -22.96 6.76 5.20 4.69 7.57 -16.79 -14.42 8.05%
EY -4.36 14.80 19.23 21.33 13.21 -5.96 -6.93 -7.42%
DY 0.00 0.00 4.07 5.75 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.78 0.59 0.25 0.35 0.37 -3.97%

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