[EMETALL] QoQ Cumulative 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- 25.47%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 85,948 44,389 270,402 220,275 150,223 70,615 216,947 -46.15%
PBT 5,365 7,665 20,681 33,435 24,601 11,741 30,066 -68.40%
Tax -1,183 -693 -5,996 -2,979 -973 -529 -5,230 -62.97%
NP 4,182 6,972 14,685 30,456 23,628 11,212 24,836 -69.60%
-
NP to SH 4,849 6,395 17,923 30,131 24,014 11,205 24,092 -65.75%
-
Tax Rate 22.05% 9.04% 28.99% 8.91% 3.96% 4.51% 17.40% -
Total Cost 81,766 37,417 255,717 189,819 126,595 59,403 192,111 -43.50%
-
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 3,457 - - - -
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 1.48% 1.96% 5.06% 7.73% 5.89% 3.93% 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 30.74 16.05 97.77 79.65 54.92 34.66 106.50 -56.42%
EPS 1.75 2.31 7.16 12.47 10.73 5.50 11.83 -72.12%
DPS 0.00 0.00 1.25 1.25 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 27.92 14.42 87.85 71.57 48.81 22.94 70.49 -46.15%
EPS 1.58 2.08 5.82 9.79 7.80 3.64 7.83 -65.69%
DPS 0.00 0.00 1.12 1.12 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 1.61 3.33 0.75 0.82 0.99 1.36 0.45 134.47%
P/EPS 28.55 23.14 11.26 6.01 6.21 8.54 4.06 268.35%
EY 3.50 4.32 8.88 16.63 16.11 11.70 24.64 -72.87%
DY 0.00 0.00 1.71 1.91 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 1.69 3.36 0.64 0.83 1.07 1.21 0.44 145.86%
P/EPS 29.99 23.35 9.64 6.06 6.66 7.64 3.93 289.05%
EY 3.33 4.28 10.37 16.51 15.01 13.10 25.43 -74.30%
DY 0.00 0.00 2.00 1.89 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