Financial Results : Zoujaj’s net profit more than halves in FY16

Zoujaj’s net profit more than halves in FY16

18/01/2017 Argaam Exclusive

View other reports

 

The National Company for Glass (Zoujaj) reported a net profit of SAR 22.1 million for the fiscal year 2016, a year-on-year (YoY) fall of 51 percent due to lower sales, higher selling costs, and the weak performance of associates. In addition, lower income from securities investment and a decline in other income also weighed.



Financials (M)

Item 2015 2016 Change‬
Revenues 103.89 100.82 (3.0 %)
Gross Income 36.89 26.98 (26.9 %)
Operating Income 23.47 14.69 (37.4 %)
Net Income 45.11 21.67 (52.0 %)
Average Shares 30.00 30.00 -
Earnings Per Share before unusual items (Riyals) 1.50 1.02 (32.0 %)
EPS (Riyals) 1.50 0.72 (52.0 %)

The company swung to a net loss of SAR 5.7 million, compared to net profit of SAR 3.5 million in Q4-2015. The company attributed these losses to lower sales, the negative impact of the furnace reconstruction and upgrade of production lines in Plant I and provisions for financing associates.



Current Quarter Comparison (M)

Compared With The
Item Q4 2015 Q4 2016 Change‬
Revenues 32.67 17.24 (47.2 %)
Gross Income 11.40 3.06 (73.2 %)
Operating Income 7.06 0.21 (97.0 %)
Net Income 3.54 (7.82) (320.7 %)
Average Shares 30.00 30.00 -
Earnings Per Share before unusual items (Riyals) 0.12 0.04 (66.5 %)
EPS (Riyals) 0.12 (0.26) (320.7 %)


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2007 25.39 18.5 % 10.26 5.2 % 7.71 4.9 %
Q2 2007 27.76 37.8 % 10.12 37.6 % 7.33 49.8 %
Q3 2007 27.74 160.9 % 10.64 954.1 % 8.17 974.3 %
Q4 2007 25.39 2.9 % 10.50 11.5 % 7.87 14.9 %
Q1 2008 26.65 5.0 % 12.11 18.0 % 9.39 21.9 %
Q2 2008 27.80 0.1 % 10.24 1.2 % 7.31 (0.2 %)
Q3 2008 28.17 1.6 % 10.83 1.8 % 7.68 (5.9 %)
Q4 2008 25.89 2.0 % 9.40 (10.5 %) 6.09 (22.6 %)
Q1 2009 36.12 35.5 % 19.03 57.1 % 16.23 72.8 %
Q2 2009 31.76 14.2 % 15.76 53.9 % 13.46 84.0 %
Q3 2009 26.74 (5.1 %) 13.68 26.4 % 11.28 46.8 %
Q4 2009 27.70 7.0 % 12.65 34.5 % 10.48 72.0 %
Q1 2010 30.22 (16.3 %) 13.88 (27.0 %) 11.27 (30.6 %)
Q2 2010 28.29 (10.9 %) 12.22 (22.4 %) 9.85 (26.8 %)
Q3 2010 24.67 (7.7 %) 10.72 (21.7 %) 7.93 (29.7 %)
Q4 2010 27.62 (0.3 %) 13.15 3.9 % 11.06 5.5 %
Q1 2011 31.66 4.7 % 13.19 (5.0 %) 9.89 (12.3 %)
Q2 2011 32.76 15.8 % 12.16 (0.5 %) 9.52 (3.4 %)
Q3 2011 27.17 10.1 % 9.45 (11.9 %) 7.10 (10.5 %)
Q4 2011 26.39 (4.5 %) 8.84 (32.8 %) 6.16 (44.3 %)
Q1 2012 25.58 (19.2 %) 9.82 (25.5 %) 6.69 (32.3 %)
Q2 2012 30.06 (8.2 %) 12.14 (0.1 %) 9.14 (3.9 %)
Q3 2012 26.47 (2.6 %) 9.84 4.1 % 6.90 (2.8 %)
Q4 2012 30.65 16.1 % 10.04 13.6 % 6.80 10.5 %
Q1 2013 24.21 (5.4 %) 8.59 (12.6 %) 5.23 (21.9 %)
Q2 2013 28.96 (3.7 %) 11.56 (4.8 %) 8.35 (8.7 %)
Q3 2013 24.22 (8.5 %) 8.47 (13.9 %) 5.88 (14.7 %)
Q4 2013 24.64 (19.6 %) 8.57 (14.6 %) 5.30 (22.1 %)
Q1 2014 29.88 23.4 % 10.63 23.8 % 7.69 47.1 %
Q2 2014 21.24 (26.7 %) 6.39 (44.8 %) 3.10 (62.9 %)
Q3 2014 23.66 (2.3 %) 9.30 9.8 % 6.44 9.5 %
Q4 2014 25.25 2.5 % 10.41 21.4 % 7.25 36.8 %
Q1 2015 27.81 (6.9 %) 10.68 0.5 % 7.62 (1.0 %)
Q2 2015 23.17 9.1 % 8.48 32.8 % 5.48 76.9 %
Q3 2015 20.24 (14.5 %) 5.14 (44.8 %) 2.13 (66.9 %)
Q4 2015 32.67 29.4 % 11.40 9.5 % 7.06 (2.6 %)
Q1 2016 33.73 21.3 % 12.08 13.1 % 8.99 18.0 %
Q2 2016 32.85 41.8 % 9.50 12.0 % 6.42 17.2 %
Q3 2016 17.01 (16.0 %) 2.34 (54.4 %) (0.41) (119.4 %)
Q4 2016 17.24 (47.2 %) 3.06 (73.2 %) 0.21 (97.0 %)
2016 100.82 (3.0 %) 26.98 (26.9 %) 14.69 (37.4 %)


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items Earnings Per Share before unusual items
Q1 2007 21.04 (56.8 %) 0.70 - 21.04 0.70
Q2 2007 19.28 19.6 % 0.64 - 19.28 0.64
Q3 2007 21.17 138.4 % 0.71 - 21.17 0.71
Q4 2007 18.89 174.3 % 0.63 - 18.89 0.63
Q1 2008 25.34 20.4 % 0.84 - 25.34 0.84
Q2 2008 19.77 2.5 % 0.66 - 19.77 0.66
Q3 2008 22.07 4.2 % 0.74 - 22.07 0.74
Q4 2008 0.52 (97.2 %) 0.02 - 0.52 0.02
Q1 2009 20.61 (18.7 %) 0.69 - 20.61 0.69
Q2 2009 10.35 (47.6 %) 0.35 - 10.35 0.35
Q3 2009 9.95 (54.9 %) 0.33 - 9.95 0.33
Q4 2009 4.60 780.3 % 0.15 - 4.60 0.15
Q1 2010 17.43 (15.4 %) 0.58 - 17.43 0.58
Q2 2010 18.96 83.2 % 0.63 - 18.96 0.63
Q3 2010 20.20 102.9 % 0.67 - 20.20 0.67
Q4 2010 14.46 214.1 % 0.48 - 14.46 0.48
Q1 2011 24.96 43.2 % 0.83 - 24.96 0.83
Q2 2011 29.70 56.7 % 0.99 - 29.70 0.99
Q3 2011 21.15 4.7 % 0.70 - 21.15 0.70
Q4 2011 5.32 (63.3 %) 0.18 - 5.32 0.18
Q1 2012 17.71 (29.1 %) 0.59 - 17.71 0.59
Q2 2012 15.86 (46.6 %) 0.53 - 15.86 0.53
Q3 2012 11.67 (44.8 %) 0.39 - 11.67 0.39
Q4 2012 (1.58) (129.7 %) (0.05) - (1.58) (0.05)
Q1 2013 8.62 (51.3 %) 0.29 - 8.62 0.29
Q2 2013 13.08 (17.5 %) 0.44 - 13.08 0.44
Q3 2013 13.40 14.8 % 0.45 - 13.40 0.45
Q4 2013 9.82 722.4 % 0.33 - 9.82 0.33
Q1 2014 14.83 72.0 % 0.49 - 14.83 0.49
Q2 2014 14.09 7.7 % 0.47 - 14.09 0.47
Q3 2014 16.86 25.8 % 0.56 - 16.86 0.56
Q4 2014 15.74 60.2 % 0.52 - 15.74 0.52
Q1 2015 18.64 25.7 % 0.62 - 18.64 0.62
Q2 2015 16.62 18.0 % 0.55 - 16.62 0.55
Q3 2015 6.30 (62.6 %) 0.21 - 6.30 0.21
Q4 2015 3.54 (77.5 %) 0.12 - 3.54 0.12
Q1 2016 13.66 (26.7 %) 0.46 - 13.66 0.46
Q2 2016 11.64 (30.0 %) 0.39 - 11.64 0.39
Q3 2016 4.70 (25.4 %) 0.16 - 4.70 0.16
Q4 2016 (7.82) (320.7 %) (0.26) (9.00) 1.19 0.04
2016 21.67 (52.0 %) 0.72 (9.00) 30.67 1.02

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2007 34.69 % 40.98 % 25.51 %
Q2 2007 34.83 % 42.21 % 26.89 %
Q3 2007 38.31 % 44.18 % 34.17 %
Q4 2007 39.06 % 43.62 % 75.64 %
Q1 2008 40.32 % 43.64 % 78.74 %
Q2 2008 40.42 % 42.88 % 79.16 %
Q3 2008 40.44 % 42.01 % 79.68 %
Q4 2008 39.24 % 40.58 % 62.38 %
Q1 2009 41.95 % 43.47 % 53.37 %
Q2 2009 45.11 % 47.00 % 43.91 %
Q3 2009 48.02 % 50.27 % 34.38 %
Q4 2009 49.96 % 53.12 % 37.21 %
Q1 2010 48.08 % 51.21 % 36.37 %
Q2 2010 46.43 % 49.59 % 45.10 %
Q3 2010 44.62 % 47.25 % 55.19 %
Q4 2010 45.10 % 47.36 % 64.12 %
Q1 2011 43.90 % 45.40 % 70.02 %
Q2 2011 42.16 % 43.31 % 76.54 %
Q3 2011 40.21 % 41.73 % 75.73 %
Q4 2011 36.98 % 38.01 % 68.76 %
Q1 2012 35.98 % 37.57 % 66.02 %
Q2 2012 36.86 % 38.30 % 54.97 %
Q3 2012 37.46 % 38.40 % 46.60 %
Q4 2012 37.10 % 37.23 % 38.72 %
Q1 2013 36.45 % 36.00 % 31.04 %
Q2 2013 36.29 % 35.14 % 28.84 %
Q3 2013 35.78 % 34.67 % 31.03 %
Q4 2013 36.46 % 35.04 % 44.04 %
Q1 2014 36.43 % 35.32 % 47.48 %
Q2 2014 34.07 % 32.67 % 52.15 %
Q3 2014 35.10 % 32.17 % 55.92 %
Q4 2014 36.72 % 32.85 % 61.49 %
Q1 2015 37.55 % 31.98 % 66.68 %
Q2 2015 38.92 % 32.33 % 67.93 %
Q3 2015 35.98 % 29.97 % 59.40 %
Q4 2015 34.37 % 31.29 % 43.42 %
Q1 2016 33.79 % 34.71 % 36.54 %
Q2 2016 31.90 % 36.13 % 29.41 %
Q3 2016 30.38 % 37.26 % 28.85 %
Q4 2016 26.76 % 36.55 % 30.93 %
2016 26.76 % 36.04 % 30.42 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Earnings Per Share before unusual items (Riyal) Book Value (BV)
Q1 2007 30.00 0.69 0.69 12.45
Q2 2007 30.00 0.79 0.79 12.06
Q3 2007 30.00 1.20 1.20 13.27
Q4 2007 30.00 2.68 2.68 14.76
Q1 2008 30.00 2.82 2.82 14.69
Q2 2008 30.00 2.84 2.84 14.14
Q3 2008 30.00 2.87 2.87 14.52
Q4 2008 30.00 2.26 2.26 14.27
Q1 2009 30.00 2.10 2.10 14.87
Q2 2009 30.00 1.79 1.79 14.36
Q3 2009 30.00 1.38 1.38 14.80
Q4 2009 30.00 1.52 1.52 15.15
Q1 2010 30.00 1.41 1.41 15.94
Q2 2010 30.00 1.70 1.70 15.78
Q3 2010 30.00 2.04 2.04 16.58
Q4 2010 30.00 2.37 2.37 17.50
Q1 2011 30.00 2.62 2.62 18.66
Q2 2011 30.00 2.98 2.98 18.06
Q3 2011 30.00 3.01 3.01 18.60
Q4 2011 30.00 2.70 2.70 19.12
Q1 2012 30.00 2.46 2.46 20.12
Q2 2012 30.00 2.00 2.00 18.25
Q3 2012 30.00 1.69 1.69 18.51
Q4 2012 30.00 1.46 1.46 18.81
Q1 2013 30.00 1.15 1.15 19.08
Q2 2013 30.00 1.06 1.06 18.35
Q3 2013 30.00 1.12 1.12 19.03
Q4 2013 30.00 1.50 1.50 19.69
Q1 2014 30.00 1.70 1.70 20.41
Q2 2014 30.00 1.74 1.74 19.49
Q3 2014 30.00 1.85 1.85 20.04
Q4 2014 30.00 2.05 2.05 20.56
Q1 2015 30.00 2.18 2.18 21.18
Q2 2015 30.00 2.26 2.26 19.98
Q3 2015 30.00 1.91 1.91 19.19
Q4 2015 30.00 1.50 1.50 19.31
Q1 2016 30.00 1.34 1.34 19.73
Q2 2016 30.00 1.17 1.17 19.55
Q3 2016 30.00 1.12 1.12 18.93
Q4 2016 30.00 0.74 1.04 18.50

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2007 57.50 57.50 3.17
Q2 2007 43.24 43.24 2.84
Q3 2007 37.63 37.63 3.41
Q4 2007 22.00 22.00 3.99
Q1 2008 19.02 19.02 3.65
Q2 2008 23.66 23.66 4.75
Q3 2008 17.12 17.12 3.38
Q4 2008 11.75 11.75 1.86
Q1 2009 12.32 12.32 1.74
Q2 2009 17.00 17.00 2.11
Q3 2009 21.77 21.77 2.03
Q4 2009 18.37 18.37 1.84
Q1 2010 20.40 20.40 1.81
Q2 2010 14.53 14.53 1.56
Q3 2010 13.44 13.44 1.65
Q4 2010 12.87 12.87 1.74
Q1 2011 12.48 12.48 1.75
Q2 2011 12.41 12.41 2.05
Q3 2011 12.83 12.83 2.08
Q4 2011 14.48 14.48 2.05
Q1 2012 18.13 18.13 2.22
Q2 2012 15.35 15.35 1.68
Q3 2012 18.42 18.42 1.68
Q4 2012 19.29 19.29 1.49
Q1 2013 24.93 24.93 1.51
Q2 2013 25.66 25.66 1.48
Q3 2013 30.42 30.42 1.79
Q4 2013 21.97 21.97 1.67
Q1 2014 20.33 20.33 1.70
Q2 2014 23.97 23.97 2.14
Q3 2014 27.13 27.13 2.51
Q4 2014 17.51 17.51 1.75
Q1 2015 19.66 19.66 2.02
Q2 2015 19.84 19.84 2.25
Q3 2015 17.33 17.33 1.73
Q4 2015 19.19 19.19 1.49
Q1 2016 16.87 16.87 1.14
Q2 2016 19.52 19.52 1.17
Q3 2016 15.41 15.41 0.91
Q4 2016 29.51 20.99 1.18

Analysts Estimates (Million)

Item Q4 2016 (e) Q4 2016 (a) Change‬
Average (9.00) 1.19 113.19 %

Estimates vs Actual (Million)

Item Q4 2016 (e) Q4 2016 (a) Change
Riyad Capital (9.00) 1.19 858.2 %


Financial Ratios
Current
Market Cap (M Riyal) 1,763.44
Enterprise Value (EV) (M) 1,754.87
Shares Outstanding ((M)) 32.90
EPS ( Riyal) (TTM) 3.07
Book Value (BV) ( Riyal) 23.11
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 17.46
P/E (TTM) 17.46
Price/book 2.32
Return on Average Assets (%) (TTM) 12.5
Return on Average Equity (%) (TTM) 13.9
more

Share Price

The National Company for Glass Industries
53.60
(0.30) (0.56 %)

The National Company for Glass Industries (ZOUJAJ)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.