[EMETALL] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -480.92%
YoY- -120.07%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 172,061 175,800 183,656 206,127 244,176 270,402 292,567 -29.78%
PBT 8,159 -5,371 -3,910 3,203 16,606 20,682 43,110 -67.00%
Tax -342 -665 -5,756 -6,206 -6,160 -5,996 -6,009 -85.17%
NP 7,817 -6,036 -9,666 -3,003 10,446 14,686 37,101 -64.55%
-
NP to SH 7,373 -7,057 -7,215 -1,242 13,114 17,924 35,943 -65.18%
-
Tax Rate 4.19% - - 193.76% 37.10% 28.99% 13.94% -
Total Cost 164,244 181,836 193,322 209,130 233,730 255,716 255,466 -25.48%
-
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 3,457 3,457 3,457 -
Div Payout % - - - 0.00% 26.36% 19.29% 9.62% -
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 4.54% -3.43% -5.26% -1.46% 4.28% 5.43% 12.68% -
ROE 2.18% -2.19% -2.23% -0.38% 4.02% 5.06% 9.22% -
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 62.12 62.78 66.34 73.71 88.29 97.77 105.78 -29.85%
EPS 2.66 -2.52 -2.61 -0.44 4.74 6.48 13.00 -65.24%
DPS 0.00 0.00 0.00 1.25 1.25 1.25 1.25 -
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 61.43 62.77 65.57 73.59 87.18 96.54 104.46 -29.78%
EPS 2.63 -2.52 -2.58 -0.44 4.68 6.40 12.83 -65.20%
DPS 0.00 0.00 0.00 1.23 1.23 1.23 1.23 -
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 0.64 0.77 0.75 0.67 0.61 0.75 0.62 2.13%
P/EPS 15.03 -19.25 -19.19 -111.45 11.28 11.26 5.04 107.04%
EY 6.65 -5.20 -5.21 -0.90 8.86 8.88 19.84 -51.71%
DY 0.00 0.00 0.00 2.53 2.34 1.71 1.91 -
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 0.62 0.65 0.75 0.71 0.61 0.64 0.62 0.00%
P/EPS 14.46 -16.07 -19.19 -117.08 11.39 9.64 5.08 100.72%
EY 6.91 -6.22 -5.21 -0.85 8.78 10.37 19.69 -50.21%
DY 0.00 0.00 0.00 2.40 2.31 2.00 1.89 -
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