[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 52.7%
YoY- 398.82%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 135,751 113,793 78,694 85,960 120,968 100,716 112,390 13.35%
PBT 5,938 6,525 3,544 6,020 2,776 -1,964 3,966 30.71%
Tax -2,328 -1,156 -878 -932 540 -1,069 -1,032 71.57%
NP 3,610 5,369 2,666 5,088 3,316 -3,033 2,934 14.75%
-
NP to SH 3,620 5,374 2,600 5,088 3,332 -3,025 2,944 14.70%
-
Tax Rate 39.21% 17.72% 24.77% 15.48% -19.45% - 26.02% -
Total Cost 132,141 108,424 76,028 80,872 117,652 103,749 109,456 13.31%
-
Net Worth 268,898 255,442 242,601 240,364 242,601 237,045 240,980 7.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 268,898 255,442 242,601 240,364 242,601 237,045 240,980 7.54%
NOSH 206,807 206,807 188,288 188,288 188,288 188,288 188,288 6.42%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.66% 4.72% 3.39% 5.92% 2.74% -3.01% 2.61% -
ROE 1.35% 2.10% 1.07% 2.12% 1.37% -1.28% 1.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 66.64 60.14 42.49 47.21 65.32 54.38 60.63 6.47%
EPS 1.90 2.88 1.40 2.76 1.80 -1.63 1.58 13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.35 1.31 1.32 1.31 1.28 1.30 1.01%
Adjusted Per Share Value based on latest NOSH - 188,288
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 44.11 36.97 25.57 27.93 39.30 32.72 36.52 13.35%
EPS 1.18 1.75 0.84 1.65 1.08 -0.98 0.96 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8737 0.8299 0.7882 0.781 0.7882 0.7702 0.783 7.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.715 0.315 0.26 0.245 0.445 0.36 0.38 -
P/RPS 1.07 0.52 0.61 0.52 0.68 0.66 0.63 42.12%
P/EPS 40.24 11.09 18.52 8.77 24.73 -22.04 23.93 41.18%
EY 2.49 9.02 5.40 11.40 4.04 -4.54 4.18 -29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.23 0.20 0.19 0.34 0.28 0.29 51.07%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 27/11/20 25/08/20 25/06/20 25/02/20 29/11/19 30/08/19 -
Price 0.645 0.69 0.36 0.255 0.33 0.375 0.36 -
P/RPS 0.97 1.15 0.85 0.54 0.51 0.69 0.59 39.08%
P/EPS 36.30 24.29 25.64 9.13 18.34 -22.96 22.67 36.67%
EY 2.76 4.12 3.90 10.96 5.45 -4.36 4.41 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.27 0.19 0.25 0.29 0.28 44.97%

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