[EMETALL] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -68.04%
YoY- 142.62%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 159,240 166,187 172,061 175,800 183,656 206,127 244,176 -24.73%
PBT 2,447 9,816 8,159 -5,371 -3,910 3,203 16,606 -72.00%
Tax 537 -265 -342 -665 -5,756 -6,206 -6,160 -
NP 2,984 9,551 7,817 -6,036 -9,666 -3,003 10,446 -56.52%
-
NP to SH 3,075 9,621 7,373 -7,057 -7,215 -1,242 13,114 -61.87%
-
Tax Rate -21.95% 2.70% 4.19% - - 193.76% 37.10% -
Total Cost 156,256 156,636 164,244 181,836 193,322 209,130 233,730 -23.48%
-
Net Worth 534,885 542,896 337,925 322,036 323,912 327,177 326,350 38.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - 3,457 3,457 -
Div Payout % - - - - - 0.00% 26.36% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 534,885 542,896 337,925 322,036 323,912 327,177 326,350 38.88%
NOSH 277,142 280,084 280,084 280,084 280,084 279,804 279,664 -0.60%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.87% 5.75% 4.54% -3.43% -5.26% -1.46% 4.28% -
ROE 0.57% 1.77% 2.18% -2.19% -2.23% -0.38% 4.02% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 57.46 60.00 62.12 62.78 66.34 73.71 88.29 -24.84%
EPS 1.11 3.47 2.66 -2.52 -2.61 -0.44 4.74 -61.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 1.25 -
NAPS 1.93 1.96 1.22 1.15 1.17 1.17 1.18 38.69%
Adjusted Per Share Value based on latest NOSH - 277,142
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 51.74 53.99 55.90 57.12 59.67 66.97 79.33 -24.73%
EPS 1.00 3.13 2.40 -2.29 -2.34 -0.40 4.26 -61.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 1.12 -
NAPS 1.7379 1.7639 1.0979 1.0463 1.0524 1.063 1.0603 38.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.33 0.405 0.40 0.485 0.50 0.495 0.535 -
P/RPS 0.57 0.68 0.64 0.77 0.75 0.67 0.61 -4.40%
P/EPS 29.74 11.66 15.03 -19.25 -19.19 -111.45 11.28 90.51%
EY 3.36 8.58 6.65 -5.20 -5.21 -0.90 8.86 -47.51%
DY 0.00 0.00 0.00 0.00 0.00 2.53 2.34 -
P/NAPS 0.17 0.21 0.33 0.42 0.43 0.42 0.45 -47.64%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 31/05/24 29/02/24 17/11/23 25/08/23 31/05/23 -
Price 0.315 0.37 0.385 0.405 0.50 0.52 0.54 -
P/RPS 0.55 0.62 0.62 0.65 0.75 0.71 0.61 -6.65%
P/EPS 28.39 10.65 14.46 -16.07 -19.19 -117.08 11.39 83.52%
EY 3.52 9.39 6.91 -6.22 -5.21 -0.85 8.78 -45.53%
DY 0.00 0.00 0.00 0.00 0.00 2.40 2.31 -
P/NAPS 0.16 0.19 0.32 0.35 0.43 0.44 0.46 -50.44%

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