[EMETALL] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -34.16%
YoY- 73.49%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 79,608 70,615 72,292 51,014 37,102 56,539 50,406 35.73%
PBT 12,861 11,741 9,674 4,884 7,342 8,166 1,044 435.85%
Tax -444 -529 -3,030 -145 -149 -1,906 -1,461 -54.89%
NP 12,417 11,212 6,644 4,739 7,193 6,260 -417 -
-
NP to SH 12,810 11,205 5,811 4,738 7,196 6,346 -411 -
-
Tax Rate 3.45% 4.51% 31.32% 2.97% 2.03% 23.34% 139.94% -
Total Cost 67,191 59,403 65,648 46,275 29,909 50,279 50,823 20.51%
-
Net Worth 407,558 285,195 272,972 266,861 262,787 258,712 268,898 32.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 3,055 - - -
Div Payout % - - - - 42.46% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 407,558 285,195 272,972 266,861 262,787 258,712 268,898 32.04%
NOSH 279,664 206,807 206,807 206,807 206,807 206,807 206,807 22.35%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.60% 15.88% 9.19% 9.29% 19.39% 11.07% -0.83% -
ROE 3.14% 3.93% 2.13% 1.78% 2.74% 2.45% -0.15% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.10 34.66 35.49 25.04 18.21 27.75 24.74 11.46%
EPS 4.68 5.50 2.85 2.33 3.53 3.12 -0.20 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.49 1.40 1.34 1.31 1.29 1.27 1.32 8.43%
Adjusted Per Share Value based on latest NOSH - 206,807
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.42 25.21 25.81 18.21 13.25 20.19 18.00 35.70%
EPS 4.57 4.00 2.07 1.69 2.57 2.27 -0.15 -
DPS 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 1.4551 1.0182 0.9746 0.9528 0.9382 0.9237 0.9601 32.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.545 0.47 0.48 0.605 0.615 0.61 0.715 -
P/RPS 1.87 1.36 1.35 2.42 3.38 2.20 2.89 -25.24%
P/EPS 11.64 8.54 16.83 26.01 17.41 19.58 -354.39 -
EY 8.59 11.70 5.94 3.84 5.74 5.11 -0.28 -
DY 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.37 0.34 0.36 0.46 0.48 0.48 0.54 -22.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 30/05/22 25/02/22 25/11/21 25/08/21 20/05/21 25/03/21 -
Price 0.585 0.42 0.465 0.525 0.60 0.645 0.645 -
P/RPS 2.01 1.21 1.31 2.10 3.29 2.32 2.61 -16.02%
P/EPS 12.49 7.64 16.30 22.57 16.99 20.70 -319.69 -
EY 8.01 13.10 6.13 4.43 5.89 4.83 -0.31 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.39 0.30 0.35 0.40 0.47 0.51 0.49 -14.15%

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