[EMETALL] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -24.18%
YoY- -79.81%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 40,650 173,371 133,529 85,948 44,389 270,402 220,275 -67.55%
PBT 21,195 -5,371 7,086 5,365 7,665 20,681 33,435 -26.18%
Tax -370 -2,423 -2,739 -1,183 -693 -5,996 -2,979 -75.07%
NP 20,825 -7,794 4,347 4,182 6,972 14,685 30,456 -22.36%
-
NP to SH 20,825 -7,057 4,993 4,849 6,395 17,923 30,131 -21.81%
-
Tax Rate 1.75% - 38.65% 22.05% 9.04% 28.99% 8.91% -
Total Cost 19,825 181,165 129,182 81,766 37,417 255,717 189,819 -77.79%
-
Net Worth 337,925 322,036 323,912 327,177 326,350 354,007 389,960 -9.09%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - 3,457 3,457 -
Div Payout % - - - - - 19.29% 11.47% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 337,925 322,036 323,912 327,177 326,350 354,007 389,960 -9.09%
NOSH 280,084 280,084 280,084 279,804 279,664 279,664 279,664 0.10%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 51.23% -4.50% 3.26% 4.87% 15.71% 5.43% 13.83% -
ROE 6.16% -2.19% 1.54% 1.48% 1.96% 5.06% 7.73% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.68 61.91 48.23 30.74 16.05 97.77 79.65 -67.58%
EPS 7.52 -2.55 1.80 1.75 2.31 7.16 12.47 -28.59%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.25 -
NAPS 1.22 1.15 1.17 1.17 1.18 1.28 1.41 -9.19%
Adjusted Per Share Value based on latest NOSH - 279,804
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.21 56.33 43.38 27.92 14.42 87.85 71.57 -67.54%
EPS 6.77 -2.29 1.62 1.58 2.08 5.82 9.79 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 1.12 -
NAPS 1.0979 1.0463 1.0524 1.063 1.0603 1.1502 1.267 -9.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.40 0.485 0.50 0.495 0.535 0.73 0.655 -
P/RPS 2.73 0.78 1.04 1.61 3.33 0.75 0.82 122.79%
P/EPS 5.32 -19.25 27.72 28.55 23.14 11.26 6.01 -7.80%
EY 18.80 -5.20 3.61 3.50 4.32 8.88 16.63 8.51%
DY 0.00 0.00 0.00 0.00 0.00 1.71 1.91 -
P/NAPS 0.33 0.42 0.43 0.42 0.45 0.57 0.46 -19.84%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 17/11/23 25/08/23 31/05/23 24/02/23 30/11/22 -
Price 0.385 0.405 0.50 0.52 0.54 0.625 0.66 -
P/RPS 2.62 0.65 1.04 1.69 3.36 0.64 0.83 115.03%
P/EPS 5.12 -16.07 27.72 29.99 23.35 9.64 6.06 -10.61%
EY 19.53 -6.22 3.61 3.33 4.28 10.37 16.51 11.83%
DY 0.00 0.00 0.00 0.00 0.00 2.00 1.89 -
P/NAPS 0.32 0.35 0.43 0.44 0.46 0.49 0.47 -22.58%

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