[EMETALL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.26%
YoY- -53.48%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 226,156 85,960 75,928 110,944 132,096 131,592 61,528 24.20%
PBT 32,664 6,020 1,512 13,300 25,888 46,080 744 87.71%
Tax -7,624 -932 -504 -1,556 -692 -416 -408 62.82%
NP 25,040 5,088 1,008 11,744 25,196 45,664 336 105.00%
-
NP to SH 25,384 5,088 1,020 11,720 25,196 47,416 336 105.47%
-
Tax Rate 23.34% 15.48% 33.33% 11.70% 2.67% 0.90% 54.84% -
Total Cost 201,116 80,872 74,920 99,200 106,900 85,928 61,192 21.91%
-
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,712 240,364 172,571 186,250 163,591 166,341 142,800 10.40%
NOSH 206,807 188,288 188,288 188,288 171,171 175,096 167,999 3.52%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.07% 5.92% 1.33% 10.59% 19.07% 34.70% 0.55% -
ROE 9.81% 2.12% 0.59% 6.29% 15.40% 28.51% 0.24% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 111.02 47.21 40.92 58.97 78.33 75.15 36.62 20.28%
EPS 12.48 2.76 0.56 6.24 14.96 27.08 0.20 99.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 0.93 0.99 0.97 0.95 0.85 6.91%
Adjusted Per Share Value based on latest NOSH - 188,288
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 80.75 30.69 27.11 39.61 47.16 46.98 21.97 24.20%
EPS 9.06 1.82 0.36 4.18 9.00 16.93 0.12 105.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9237 0.8582 0.6161 0.665 0.5841 0.5939 0.5098 10.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.61 0.245 0.41 0.61 0.60 0.285 0.255 -
P/RPS 0.55 0.52 1.00 1.03 0.77 0.38 0.70 -3.93%
P/EPS 4.90 8.77 74.59 9.79 4.02 1.05 127.50 -41.87%
EY 20.43 11.40 1.34 10.21 24.90 95.02 0.78 72.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.19 0.44 0.62 0.62 0.30 0.30 8.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 25/06/20 31/05/19 28/05/18 25/05/17 24/05/16 29/05/15 -
Price 0.645 0.255 0.37 0.54 0.68 0.465 0.27 -
P/RPS 0.58 0.54 0.90 0.92 0.87 0.62 0.74 -3.97%
P/EPS 5.18 9.13 67.31 8.67 4.55 1.72 135.00 -41.89%
EY 19.32 10.96 1.49 11.54 21.97 58.24 0.74 72.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.19 0.40 0.55 0.70 0.49 0.32 8.07%

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