[EMETALL] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 92.82%
YoY- 76.57%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 50,127 70,052 79,608 70,615 72,292 51,014 37,102 22.14%
PBT -12,754 8,834 12,861 11,741 9,674 4,884 7,342 -
Tax -3,017 -2,006 -444 -529 -3,030 -145 -149 638.83%
NP -15,771 6,828 12,417 11,212 6,644 4,739 7,193 -
-
NP to SH -12,208 6,117 12,810 11,205 5,811 4,738 7,196 -
-
Tax Rate - 22.71% 3.45% 4.51% 31.32% 2.97% 2.03% -
Total Cost 65,898 63,224 67,191 59,403 65,648 46,275 29,909 69.07%
-
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 3,457 - - - - 3,055 -
Div Payout % - 56.52% - - - - 42.46% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.90%
NOSH 279,664 279,664 279,664 206,807 206,807 206,807 206,807 22.21%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -31.46% 9.75% 15.60% 15.88% 9.19% 9.29% 19.39% -
ROE -3.45% 1.57% 3.14% 3.93% 2.13% 1.78% 2.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.12 25.33 29.10 34.66 35.49 25.04 18.21 -0.32%
EPS -4.41 2.21 4.68 5.50 2.85 2.33 3.53 -
DPS 0.00 1.25 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.28 1.41 1.49 1.40 1.34 1.31 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 16.29 22.76 25.86 22.94 23.49 16.57 12.05 22.19%
EPS -3.97 1.99 4.16 3.64 1.89 1.54 2.34 -
DPS 0.00 1.12 0.00 0.00 0.00 0.00 0.99 -
NAPS 1.1502 1.267 1.3242 0.9266 0.8869 0.867 0.8538 21.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.655 0.545 0.47 0.48 0.605 0.615 -
P/RPS 4.03 2.59 1.87 1.36 1.35 2.42 3.38 12.40%
P/EPS -16.54 29.61 11.64 8.54 16.83 26.01 17.41 -
EY -6.05 3.38 8.59 11.70 5.94 3.84 5.74 -
DY 0.00 1.91 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.57 0.46 0.37 0.34 0.36 0.46 0.48 12.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 -
Price 0.625 0.66 0.585 0.42 0.465 0.525 0.60 -
P/RPS 3.45 2.61 2.01 1.21 1.31 2.10 3.29 3.20%
P/EPS -14.16 29.84 12.49 7.64 16.30 22.57 16.99 -
EY -7.06 3.35 8.01 13.10 6.13 4.43 5.89 -
DY 0.00 1.89 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.49 0.47 0.39 0.30 0.35 0.40 0.47 2.80%

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