[EMETALL] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
31-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 1280.39%
YoY- 225.65%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 162,600 173,371 178,038 171,896 177,556 270,402 293,700 -32.55%
PBT 84,780 -5,371 9,448 10,730 30,660 20,681 44,580 53.43%
Tax -1,480 -2,423 -3,652 -2,366 -2,772 -5,996 -3,972 -48.18%
NP 83,300 -7,794 5,796 8,364 27,888 14,685 40,608 61.37%
-
NP to SH 83,300 -7,057 6,657 9,698 25,580 17,923 40,174 62.53%
-
Tax Rate 1.75% - 38.65% 22.05% 9.04% 28.99% 8.91% -
Total Cost 79,300 181,165 172,242 163,532 149,668 255,717 253,092 -53.83%
-
Net Worth 337,925 322,036 323,912 327,177 326,350 354,007 389,960 -9.09%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - 3,457 4,609 -
Div Payout % - - - - - 19.29% 11.47% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 337,925 322,036 323,912 327,177 326,350 354,007 389,960 -9.09%
NOSH 280,084 280,084 280,084 279,804 279,664 279,664 279,664 0.10%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 51.23% -4.50% 3.26% 4.87% 15.71% 5.43% 13.83% -
ROE 24.65% -2.19% 2.06% 2.96% 7.84% 5.06% 10.30% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 58.70 61.91 64.31 61.47 64.20 97.77 106.19 -32.62%
EPS 30.08 -2.55 2.40 3.50 9.24 7.16 16.63 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.67 -
NAPS 1.22 1.15 1.17 1.17 1.18 1.28 1.41 -9.19%
Adjusted Per Share Value based on latest NOSH - 280,084
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 58.05 61.90 63.57 61.37 63.39 96.54 104.86 -32.55%
EPS 29.74 -2.52 2.38 3.46 9.13 6.40 14.34 62.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.23 1.65 -
NAPS 1.2065 1.1498 1.1565 1.1681 1.1652 1.2639 1.3923 -9.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.40 0.485 0.50 0.495 0.535 0.73 0.655 -
P/RPS 0.68 0.78 0.78 0.81 0.83 0.75 0.62 6.34%
P/EPS 1.33 -19.25 20.79 14.27 5.78 11.26 4.51 -55.66%
EY 75.18 -5.20 4.81 7.01 17.29 8.88 22.18 125.47%
DY 0.00 0.00 0.00 0.00 0.00 1.71 2.54 -
P/NAPS 0.33 0.42 0.43 0.42 0.45 0.57 0.46 -19.84%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 17/11/23 25/08/23 31/05/23 24/02/23 30/11/22 -
Price 0.385 0.405 0.50 0.52 0.54 0.625 0.66 -
P/RPS 0.66 0.65 0.78 0.85 0.84 0.64 0.62 4.25%
P/EPS 1.28 -16.07 20.79 14.99 5.84 9.64 4.54 -56.97%
EY 78.11 -6.22 4.81 6.67 17.13 10.37 22.01 132.48%
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.53 -
P/NAPS 0.32 0.35 0.43 0.44 0.46 0.49 0.47 -22.58%

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