[EMETALL] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 82.45%
YoY- 401.8%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 166,187 206,127 273,529 190,045 104,120 117,142 126,054 4.71%
PBT 9,816 3,203 39,160 19,674 2,565 542 12,193 -3.54%
Tax -265 -6,206 -4,148 -3,944 618 26 -1,777 -27.15%
NP 9,551 -3,003 35,012 15,730 3,183 568 10,416 -1.43%
-
NP to SH 9,621 -1,242 34,564 15,862 3,161 581 10,599 -1.59%
-
Tax Rate 2.70% 193.76% 10.59% 20.05% -24.09% -4.80% 14.57% -
Total Cost 156,636 209,130 238,517 174,315 100,937 116,574 115,638 5.18%
-
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 3,457 - 3,055 - - 4,216 -
Div Payout % - 0.00% - 19.26% - - 39.78% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 542,896 327,177 407,558 262,787 242,601 240,980 184,300 19.70%
NOSH 280,084 279,804 279,664 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.75% -1.46% 12.80% 8.28% 3.06% 0.48% 8.26% -
ROE 1.77% -0.38% 8.48% 6.04% 1.30% 0.24% 5.75% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.00 73.71 100.00 93.29 56.22 63.19 67.71 -1.99%
EPS 3.47 -0.44 12.64 7.79 1.71 0.31 5.69 -7.90%
DPS 0.00 1.25 0.00 1.50 0.00 0.00 2.26 -
NAPS 1.96 1.17 1.49 1.29 1.31 1.30 0.99 12.04%
Adjusted Per Share Value based on latest NOSH - 206,807
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.99 66.97 88.87 61.75 33.83 38.06 40.96 4.70%
EPS 3.13 -0.40 11.23 5.15 1.03 0.19 3.44 -1.56%
DPS 0.00 1.12 0.00 0.99 0.00 0.00 1.37 -
NAPS 1.7639 1.063 1.3242 0.8538 0.7882 0.783 0.5988 19.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.495 0.545 0.615 0.26 0.38 0.465 -
P/RPS 0.68 0.67 0.55 0.66 0.46 0.60 0.69 -0.24%
P/EPS 11.66 -111.45 4.31 7.90 15.23 121.24 8.17 6.10%
EY 8.58 -0.90 23.19 12.66 6.56 0.82 12.24 -5.74%
DY 0.00 2.53 0.00 2.44 0.00 0.00 4.87 -
P/NAPS 0.21 0.42 0.37 0.48 0.20 0.29 0.47 -12.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 25/08/23 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 -
Price 0.37 0.52 0.585 0.60 0.36 0.36 0.485 -
P/RPS 0.62 0.71 0.58 0.64 0.64 0.57 0.72 -2.45%
P/EPS 10.65 -117.08 4.63 7.71 21.09 114.86 8.52 3.78%
EY 9.39 -0.85 21.60 12.98 4.74 0.87 11.74 -3.65%
DY 0.00 2.40 0.00 2.50 0.00 0.00 4.67 -
P/NAPS 0.19 0.44 0.39 0.47 0.27 0.28 0.49 -14.59%

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