[EMETALL] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 42,271 50,127 72,292 50,406 45,431 25,681 42,344 -0.02%
PBT -14,215 -12,754 9,674 1,044 4,249 -7,453 -684 65.77%
Tax 2,074 -3,017 -3,030 -1,461 1,343 1,470 -583 -
NP -12,141 -15,771 6,644 -417 5,592 -5,983 -1,267 45.71%
-
NP to SH -12,050 -12,208 5,811 -411 5,602 -5,977 -1,263 45.60%
-
Tax Rate - - 31.32% 139.94% -31.61% - - -
Total Cost 54,412 65,898 65,648 50,823 39,839 31,664 43,611 3.75%
-
Net Worth 322,036 354,007 272,972 268,898 242,601 176,341 191,707 9.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 322,036 354,007 272,972 268,898 242,601 176,341 191,707 9.02%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -28.72% -31.46% 9.19% -0.83% 12.31% -23.30% -2.99% -
ROE -3.74% -3.45% 2.13% -0.15% 2.31% -3.39% -0.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.10 18.12 35.49 24.74 24.53 13.84 24.08 -7.48%
EPS -4.30 -4.41 2.85 -0.20 3.03 -3.22 -0.72 34.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.28 1.34 1.32 1.31 0.95 1.09 0.89%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.73 16.29 23.49 16.38 14.76 8.34 13.76 -0.03%
EPS -3.92 -3.97 1.89 -0.13 1.82 -1.94 -0.41 45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0463 1.1502 0.8869 0.8737 0.7882 0.5729 0.6229 9.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.73 0.48 0.715 0.445 0.42 0.745 -
P/RPS 3.21 4.03 1.35 2.89 1.81 3.04 3.09 0.63%
P/EPS -11.27 -16.54 16.83 -354.39 14.71 -13.04 -103.74 -30.91%
EY -8.87 -6.05 5.94 -0.28 6.80 -7.67 -0.96 44.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.36 0.54 0.34 0.44 0.68 -7.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 25/02/22 25/03/21 25/02/20 27/02/19 22/02/18 -
Price 0.405 0.625 0.465 0.645 0.33 0.43 0.775 -
P/RPS 2.68 3.45 1.31 2.61 1.35 3.11 3.22 -3.01%
P/EPS -9.41 -14.16 16.30 -319.69 10.91 -13.35 -107.92 -33.39%
EY -10.62 -7.06 6.13 -0.31 9.17 -7.49 -0.93 50.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.35 0.49 0.25 0.45 0.71 -11.11%

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