[EMETALL] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.35%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 171,896 177,556 270,402 293,700 300,446 282,460 216,947 -14.41%
PBT 10,730 30,660 20,681 44,580 49,202 46,964 30,066 -49.78%
Tax -2,366 -2,772 -5,996 -3,972 -1,946 -2,116 -5,230 -41.15%
NP 8,364 27,888 14,685 40,608 47,256 44,848 24,836 -51.69%
-
NP to SH 9,698 25,580 17,923 40,174 48,028 44,820 24,092 -45.57%
-
Tax Rate 22.05% 9.04% 28.99% 8.91% 3.96% 4.51% 17.40% -
Total Cost 163,532 149,668 255,717 253,092 253,190 237,612 192,111 -10.20%
-
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 3,457 4,609 - - - -
Div Payout % - - 19.29% 11.47% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
NOSH 279,804 279,664 279,664 279,664 279,664 206,807 206,807 22.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.87% 15.71% 5.43% 13.83% 15.73% 15.88% 11.45% -
ROE 2.96% 7.84% 5.06% 10.30% 11.78% 15.72% 8.83% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.47 64.20 97.77 106.19 109.84 138.66 106.50 -30.74%
EPS 3.50 9.24 7.16 16.63 21.46 22.00 11.83 -55.69%
DPS 0.00 0.00 1.25 1.67 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.28 1.41 1.49 1.40 1.34 -8.67%
Adjusted Per Share Value based on latest NOSH - 279,664
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 55.85 57.69 87.85 95.42 97.62 91.77 70.49 -14.41%
EPS 3.15 8.31 5.82 13.05 15.60 14.56 7.83 -45.59%
DPS 0.00 0.00 1.12 1.50 0.00 0.00 0.00 -
NAPS 1.063 1.0603 1.1502 1.267 1.3242 0.9266 0.8869 12.87%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.495 0.535 0.73 0.655 0.545 0.47 0.48 -
P/RPS 0.81 0.83 0.75 0.62 0.50 0.34 0.45 48.13%
P/EPS 14.27 5.78 11.26 4.51 3.10 2.14 4.06 131.70%
EY 7.01 17.29 8.88 22.18 32.22 46.81 24.64 -56.84%
DY 0.00 0.00 1.71 2.54 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.46 0.37 0.34 0.36 10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 -
Price 0.52 0.54 0.625 0.66 0.585 0.42 0.465 -
P/RPS 0.85 0.84 0.64 0.62 0.53 0.30 0.44 55.29%
P/EPS 14.99 5.84 9.64 4.54 3.33 1.91 3.93 144.72%
EY 6.67 17.13 10.37 22.01 30.01 52.39 25.43 -59.12%
DY 0.00 0.00 2.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.49 0.47 0.39 0.30 0.35 16.53%

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