[EMETALL] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -115.05%
YoY- -107.34%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 51,014 37,102 56,539 50,406 45,998 17,857 21,490 77.85%
PBT 4,884 7,342 8,166 1,044 3,122 267 1,505 119.03%
Tax -145 -149 -1,906 -1,461 -428 -206 -233 -27.08%
NP 4,739 7,193 6,260 -417 2,694 61 1,272 140.13%
-
NP to SH 4,738 7,196 6,346 -411 2,731 28 1,272 140.09%
-
Tax Rate 2.97% 2.03% 23.34% 139.94% 13.71% 77.15% 15.48% -
Total Cost 46,275 29,909 50,279 50,823 43,304 17,796 20,218 73.58%
-
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 3,055 - - - - - -
Div Payout % - 42.46% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 266,861 262,787 258,712 268,898 255,442 242,601 240,364 7.21%
NOSH 206,807 206,807 206,807 206,807 206,807 188,288 188,288 6.44%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.29% 19.39% 11.07% -0.83% 5.86% 0.34% 5.92% -
ROE 1.78% 2.74% 2.45% -0.15% 1.07% 0.01% 0.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.04 18.21 27.75 24.74 24.31 9.64 11.80 65.05%
EPS 2.33 3.53 3.12 -0.20 1.44 0.02 0.69 124.91%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.27 1.32 1.35 1.31 1.32 -0.50%
Adjusted Per Share Value based on latest NOSH - 206,807
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.57 12.05 18.37 16.38 14.94 5.80 6.98 77.86%
EPS 1.54 2.34 2.06 -0.13 0.89 0.01 0.41 141.43%
DPS 0.00 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.8538 0.8406 0.8737 0.8299 0.7882 0.781 7.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.605 0.615 0.61 0.715 0.315 0.26 0.245 -
P/RPS 2.42 3.38 2.20 2.89 1.30 2.70 2.08 10.61%
P/EPS 26.01 17.41 19.58 -354.39 21.82 1,719.64 35.07 -18.05%
EY 3.84 5.74 5.11 -0.28 4.58 0.06 2.85 21.96%
DY 0.00 2.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.48 0.54 0.23 0.20 0.19 80.20%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 25/06/20 -
Price 0.525 0.60 0.645 0.645 0.69 0.36 0.255 -
P/RPS 2.10 3.29 2.32 2.61 2.84 3.73 2.16 -1.85%
P/EPS 22.57 16.99 20.70 -319.69 47.81 2,381.04 36.50 -27.39%
EY 4.43 5.89 4.83 -0.31 2.09 0.04 2.74 37.71%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.49 0.51 0.27 0.19 64.18%

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