[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -64.32%
YoY- -42.93%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 173,371 133,529 85,948 44,389 270,402 220,275 150,223 9.99%
PBT -5,371 7,086 5,365 7,665 20,681 33,435 24,601 -
Tax -2,423 -2,739 -1,183 -693 -5,996 -2,979 -973 83.41%
NP -7,794 4,347 4,182 6,972 14,685 30,456 23,628 -
-
NP to SH -7,057 4,993 4,849 6,395 17,923 30,131 24,014 -
-
Tax Rate - 38.65% 22.05% 9.04% 28.99% 8.91% 3.96% -
Total Cost 181,165 129,182 81,766 37,417 255,717 189,819 126,595 26.90%
-
Net Worth 322,036 323,912 327,177 326,350 354,007 389,960 407,558 -14.49%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 3,457 3,457 - -
Div Payout % - - - - 19.29% 11.47% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 322,036 323,912 327,177 326,350 354,007 389,960 407,558 -14.49%
NOSH 280,084 280,084 279,804 279,664 279,664 279,664 279,664 0.09%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -4.50% 3.26% 4.87% 15.71% 5.43% 13.83% 15.73% -
ROE -2.19% 1.54% 1.48% 1.96% 5.06% 7.73% 5.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 61.91 48.23 30.74 16.05 97.77 79.65 54.92 8.29%
EPS -2.55 1.80 1.75 2.31 7.16 12.47 10.73 -
DPS 0.00 0.00 0.00 0.00 1.25 1.25 0.00 -
NAPS 1.15 1.17 1.17 1.18 1.28 1.41 1.49 -15.81%
Adjusted Per Share Value based on latest NOSH - 279,664
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.33 43.38 27.92 14.42 87.85 71.57 48.81 9.99%
EPS -2.29 1.62 1.58 2.08 5.82 9.79 7.80 -
DPS 0.00 0.00 0.00 0.00 1.12 1.12 0.00 -
NAPS 1.0463 1.0524 1.063 1.0603 1.1502 1.267 1.3242 -14.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.485 0.50 0.495 0.535 0.73 0.655 0.545 -
P/RPS 0.78 1.04 1.61 3.33 0.75 0.82 0.99 -14.65%
P/EPS -19.25 27.72 28.55 23.14 11.26 6.01 6.21 -
EY -5.20 3.61 3.50 4.32 8.88 16.63 16.11 -
DY 0.00 0.00 0.00 0.00 1.71 1.91 0.00 -
P/NAPS 0.42 0.43 0.42 0.45 0.57 0.46 0.37 8.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 17/11/23 25/08/23 31/05/23 24/02/23 30/11/22 24/08/22 -
Price 0.405 0.50 0.52 0.54 0.625 0.66 0.585 -
P/RPS 0.65 1.04 1.69 3.36 0.64 0.83 1.07 -28.20%
P/EPS -16.07 27.72 29.99 23.35 9.64 6.06 6.66 -
EY -6.22 3.61 3.33 4.28 10.37 16.51 15.01 -
DY 0.00 0.00 0.00 0.00 2.00 1.89 0.00 -
P/NAPS 0.35 0.43 0.44 0.46 0.49 0.47 0.39 -6.94%

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