[EMETALL] YoY 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- -52.25%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 47,581 70,052 51,014 45,998 19,342 35,266 28,868 8.68%
PBT 1,721 8,834 4,884 3,122 -3,456 6,012 8,244 -22.97%
Tax -1,556 -2,006 -145 -428 -286 -928 -372 26.92%
NP 165 6,828 4,739 2,694 -3,742 5,084 7,872 -47.47%
-
NP to SH 144 6,117 4,738 2,731 -3,741 5,086 7,873 -48.65%
-
Tax Rate 90.41% 22.71% 2.97% 13.71% - 15.44% 4.51% -
Total Cost 47,416 63,224 46,275 43,304 23,084 30,182 20,996 14.53%
-
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 3,457 - - - - 4,216 -
Div Payout % - 56.52% - - - - 53.55% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 171,171 8.54%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.35% 9.75% 9.29% 5.86% -19.35% 14.42% 27.27% -
ROE 0.04% 1.57% 1.78% 1.07% -1.58% 2.68% 4.45% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.19 25.33 25.04 24.31 10.44 18.98 17.12 0.06%
EPS 0.05 2.21 2.33 1.44 -2.02 2.74 4.67 -53.03%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.17 1.41 1.31 1.35 1.28 1.02 1.05 1.81%
Adjusted Per Share Value based on latest NOSH - 279,664
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.46 22.76 16.57 14.94 6.28 11.46 9.38 8.68%
EPS 0.05 1.99 1.54 0.89 -1.22 1.65 2.56 -48.08%
DPS 0.00 1.12 0.00 0.00 0.00 0.00 1.37 -
NAPS 1.0524 1.267 0.867 0.8299 0.7702 0.6158 0.5754 10.58%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.50 0.655 0.605 0.315 0.36 0.455 0.755 -
P/RPS 2.91 2.59 2.42 1.30 3.45 2.40 4.41 -6.69%
P/EPS 961.28 29.61 26.01 21.82 -17.82 16.62 16.17 97.49%
EY 0.10 3.38 3.84 4.58 -5.61 6.02 6.18 -49.69%
DY 0.00 1.91 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 0.43 0.46 0.46 0.23 0.28 0.45 0.72 -8.22%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 -
Price 0.50 0.66 0.525 0.69 0.375 0.44 0.82 -
P/RPS 2.91 2.61 2.10 2.84 3.59 2.32 4.79 -7.96%
P/EPS 961.28 29.84 22.57 47.81 -18.56 16.08 17.57 94.78%
EY 0.10 3.35 4.43 2.09 -5.39 6.22 5.69 -48.99%
DY 0.00 1.89 0.00 0.00 0.00 0.00 3.05 -
P/NAPS 0.43 0.47 0.40 0.51 0.29 0.43 0.78 -9.44%

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