[EMETALL] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 114.32%
YoY- 77.33%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 44,389 270,402 220,275 150,223 70,615 216,947 144,656 -54.53%
PBT 7,665 20,681 33,435 24,601 11,741 30,066 20,392 -47.94%
Tax -693 -5,996 -2,979 -973 -529 -5,230 -2,201 -53.75%
NP 6,972 14,685 30,456 23,628 11,212 24,836 18,191 -47.26%
-
NP to SH 6,395 17,923 30,131 24,014 11,205 24,092 18,280 -50.38%
-
Tax Rate 9.04% 28.99% 8.91% 3.96% 4.51% 17.40% 10.79% -
Total Cost 37,417 255,717 189,819 126,595 59,403 192,111 126,465 -55.63%
-
Net Worth 326,350 354,007 389,960 407,558 285,195 272,972 266,861 14.37%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 3,457 3,457 - - - 3,055 -
Div Payout % - 19.29% 11.47% - - - 16.72% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 326,350 354,007 389,960 407,558 285,195 272,972 266,861 14.37%
NOSH 279,664 279,664 279,664 279,664 206,807 206,807 206,807 22.30%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.71% 5.43% 13.83% 15.73% 15.88% 11.45% 12.58% -
ROE 1.96% 5.06% 7.73% 5.89% 3.93% 8.83% 6.85% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.05 97.77 79.65 54.92 34.66 106.50 71.01 -62.92%
EPS 2.31 7.16 12.47 10.73 5.50 11.83 8.97 -59.55%
DPS 0.00 1.25 1.25 0.00 0.00 0.00 1.50 -
NAPS 1.18 1.28 1.41 1.49 1.40 1.34 1.31 -6.73%
Adjusted Per Share Value based on latest NOSH - 279,664
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.85 96.54 78.65 53.63 25.21 77.46 51.65 -54.53%
EPS 2.28 6.40 10.76 8.57 4.00 8.60 6.53 -50.44%
DPS 0.00 1.23 1.23 0.00 0.00 0.00 1.09 -
NAPS 1.1652 1.2639 1.3923 1.4551 1.0182 0.9746 0.9528 14.37%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.535 0.73 0.655 0.545 0.47 0.48 0.605 -
P/RPS 3.33 0.75 0.82 0.99 1.36 0.45 0.85 148.72%
P/EPS 23.14 11.26 6.01 6.21 8.54 4.06 6.74 127.75%
EY 4.32 8.88 16.63 16.11 11.70 24.64 14.83 -56.08%
DY 0.00 1.71 1.91 0.00 0.00 0.00 2.48 -
P/NAPS 0.45 0.57 0.46 0.37 0.34 0.36 0.46 -1.45%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 25/11/21 -
Price 0.54 0.625 0.66 0.585 0.42 0.465 0.525 -
P/RPS 3.36 0.64 0.83 1.07 1.21 0.44 0.74 174.45%
P/EPS 23.35 9.64 6.06 6.66 7.64 3.93 5.85 151.83%
EY 4.28 10.37 16.51 15.01 13.10 25.43 17.09 -60.30%
DY 0.00 2.00 1.89 0.00 0.00 0.00 2.86 -
P/NAPS 0.46 0.49 0.47 0.39 0.30 0.35 0.40 9.77%

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