[EMETALL] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1644.04%
YoY- 398.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 72,292 51,014 37,102 56,539 50,406 45,998 17,857 153.36%
PBT 9,674 4,884 7,342 8,166 1,044 3,122 267 987.81%
Tax -3,030 -145 -149 -1,906 -1,461 -428 -206 497.38%
NP 6,644 4,739 7,193 6,260 -417 2,694 61 2161.28%
-
NP to SH 5,811 4,738 7,196 6,346 -411 2,731 28 3371.42%
-
Tax Rate 31.32% 2.97% 2.03% 23.34% 139.94% 13.71% 77.15% -
Total Cost 65,648 46,275 29,909 50,279 50,823 43,304 17,796 138.17%
-
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 3,055 - - - - -
Div Payout % - - 42.46% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
NOSH 206,807 206,807 206,807 206,807 206,807 206,807 188,288 6.43%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.19% 9.29% 19.39% 11.07% -0.83% 5.86% 0.34% -
ROE 2.13% 1.78% 2.74% 2.45% -0.15% 1.07% 0.01% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.49 25.04 18.21 27.75 24.74 24.31 9.64 137.86%
EPS 2.85 2.33 3.53 3.12 -0.20 1.44 0.02 2603.66%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.29 1.27 1.32 1.35 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.49 16.57 12.05 18.37 16.38 14.94 5.80 153.43%
EPS 1.89 1.54 2.34 2.06 -0.13 0.89 0.01 3162.08%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.8869 0.867 0.8538 0.8406 0.8737 0.8299 0.7882 8.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.48 0.605 0.615 0.61 0.715 0.315 0.26 -
P/RPS 1.35 2.42 3.38 2.20 2.89 1.30 2.70 -36.92%
P/EPS 16.83 26.01 17.41 19.58 -354.39 21.82 1,719.64 -95.38%
EY 5.94 3.84 5.74 5.11 -0.28 4.58 0.06 2022.21%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.48 0.48 0.54 0.23 0.20 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 -
Price 0.465 0.525 0.60 0.645 0.645 0.69 0.36 -
P/RPS 1.31 2.10 3.29 2.32 2.61 2.84 3.73 -50.12%
P/EPS 16.30 22.57 16.99 20.70 -319.69 47.81 2,381.04 -96.36%
EY 6.13 4.43 5.89 4.83 -0.31 2.09 0.04 2737.61%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.47 0.51 0.49 0.51 0.27 18.83%

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