[EMETALL] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -52.25%
YoY- 29.11%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 41,559 44,389 50,127 70,052 79,608 70,615 72,292 -30.93%
PBT -542 7,665 -12,754 8,834 12,861 11,741 9,674 -
Tax -490 -693 -3,017 -2,006 -444 -529 -3,030 -70.41%
NP -1,032 6,972 -15,771 6,828 12,417 11,212 6,644 -
-
NP to SH -1,546 6,395 -12,208 6,117 12,810 11,205 5,811 -
-
Tax Rate - 9.04% - 22.71% 3.45% 4.51% 31.32% -
Total Cost 42,591 37,417 65,898 63,224 67,191 59,403 65,648 -25.11%
-
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 3,457 - - - -
Div Payout % - - - 56.52% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 327,177 326,350 354,007 389,960 407,558 285,195 272,972 12.87%
NOSH 279,804 279,664 279,664 279,664 279,664 206,807 206,807 22.39%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -2.48% 15.71% -31.46% 9.75% 15.60% 15.88% 9.19% -
ROE -0.47% 1.96% -3.45% 1.57% 3.14% 3.93% 2.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.86 16.05 18.12 25.33 29.10 34.66 35.49 -44.12%
EPS -0.55 2.31 -4.41 2.21 4.68 5.50 2.85 -
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.28 1.41 1.49 1.40 1.34 -8.67%
Adjusted Per Share Value based on latest NOSH - 279,664
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.84 15.85 17.90 25.01 28.42 25.21 25.81 -30.92%
EPS -0.55 2.28 -4.36 2.18 4.57 4.00 2.07 -
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 1.1681 1.1652 1.2639 1.3923 1.4551 1.0182 0.9746 12.87%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.495 0.535 0.73 0.655 0.545 0.47 0.48 -
P/RPS 3.33 3.33 4.03 2.59 1.87 1.36 1.35 82.86%
P/EPS -89.54 23.14 -16.54 29.61 11.64 8.54 16.83 -
EY -1.12 4.32 -6.05 3.38 8.59 11.70 5.94 -
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.46 0.37 0.34 0.36 10.85%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 24/02/23 30/11/22 24/08/22 30/05/22 25/02/22 -
Price 0.52 0.54 0.625 0.66 0.585 0.42 0.465 -
P/RPS 3.50 3.36 3.45 2.61 2.01 1.21 1.31 92.89%
P/EPS -94.06 23.35 -14.16 29.84 12.49 7.64 16.30 -
EY -1.06 4.28 -7.06 3.35 8.01 13.10 6.13 -
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.49 0.47 0.39 0.30 0.35 16.53%

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