[EMETALL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 75.3%
YoY- 398.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 216,947 144,656 93,641 56,539 135,751 85,345 39,347 211.13%
PBT 30,066 20,392 15,508 8,166 5,938 4,894 1,772 556.90%
Tax -5,230 -2,201 -2,056 -1,906 -2,328 -867 -439 419.27%
NP 24,836 18,191 13,452 6,260 3,610 4,027 1,333 599.06%
-
NP to SH 24,092 18,280 13,542 6,346 3,620 4,031 1,300 596.58%
-
Tax Rate 17.40% 10.79% 13.26% 23.34% 39.21% 17.72% 24.77% -
Total Cost 192,111 126,465 80,189 50,279 132,141 81,318 38,014 193.62%
-
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 3,055 3,055 - - - - -
Div Payout % - 16.72% 22.56% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 272,972 266,861 262,787 258,712 268,898 255,442 242,601 8.15%
NOSH 206,807 206,807 206,807 206,807 206,807 206,807 188,288 6.43%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.45% 12.58% 14.37% 11.07% 2.66% 4.72% 3.39% -
ROE 8.83% 6.85% 5.15% 2.45% 1.35% 1.58% 0.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 106.50 71.01 45.97 27.75 66.64 45.10 21.25 192.00%
EPS 11.83 8.97 6.65 3.12 1.90 2.16 0.70 555.17%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.29 1.27 1.32 1.35 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 206,807
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 77.46 51.65 33.43 20.19 48.47 30.47 14.05 211.11%
EPS 8.60 6.53 4.83 2.27 1.29 1.44 0.46 600.66%
DPS 0.00 1.09 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.9746 0.9528 0.9382 0.9237 0.9601 0.912 0.8662 8.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.48 0.605 0.615 0.61 0.715 0.315 0.26 -
P/RPS 0.45 0.85 1.34 2.20 1.07 0.70 1.22 -48.47%
P/EPS 4.06 6.74 9.25 19.58 40.24 14.79 37.04 -77.00%
EY 24.64 14.83 10.81 5.11 2.49 6.76 2.70 334.94%
DY 0.00 2.48 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.48 0.48 0.54 0.23 0.20 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 27/11/20 25/08/20 -
Price 0.465 0.525 0.60 0.645 0.645 0.69 0.36 -
P/RPS 0.44 0.74 1.31 2.32 0.97 1.53 1.69 -59.12%
P/EPS 3.93 5.85 9.03 20.70 36.30 32.39 51.28 -81.87%
EY 25.43 17.09 11.08 4.83 2.76 3.09 1.95 451.45%
DY 0.00 2.86 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.47 0.51 0.49 0.51 0.27 18.83%

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