[EMETALL] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.7%
YoY- 941.69%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 171,896 300,446 187,282 78,694 112,390 109,684 121,414 5.96%
PBT 10,730 49,202 31,016 3,544 3,966 9,266 24,670 -12.95%
Tax -2,366 -1,946 -4,112 -878 -1,032 -1,510 -536 28.06%
NP 8,364 47,256 26,904 2,666 2,934 7,756 24,134 -16.18%
-
NP to SH 9,698 48,028 27,084 2,600 2,944 7,978 24,140 -14.09%
-
Tax Rate 22.05% 3.96% 13.26% 24.77% 26.02% 16.30% 2.17% -
Total Cost 163,532 253,190 160,378 76,028 109,456 101,928 97,280 9.03%
-
Net Worth 327,177 407,558 262,787 242,601 240,980 184,300 168,651 11.67%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 6,111 - - - - -
Div Payout % - - 22.56% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 327,177 407,558 262,787 242,601 240,980 184,300 168,651 11.67%
NOSH 279,804 279,664 206,807 188,288 188,288 188,288 171,171 8.53%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.87% 15.73% 14.37% 3.39% 2.61% 7.07% 19.88% -
ROE 2.96% 11.78% 10.31% 1.07% 1.22% 4.33% 14.31% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.47 109.84 91.94 42.49 60.63 58.92 71.99 -2.59%
EPS 3.50 21.46 13.30 1.40 1.58 4.26 14.32 -20.91%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.49 1.29 1.31 1.30 0.99 1.00 2.65%
Adjusted Per Share Value based on latest NOSH - 206,807
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 61.37 107.27 66.87 28.10 40.13 39.16 43.35 5.96%
EPS 3.46 17.15 9.67 0.93 1.05 2.85 8.62 -14.10%
DPS 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
NAPS 1.1681 1.4551 0.9382 0.8662 0.8604 0.658 0.6021 11.67%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.495 0.545 0.615 0.26 0.38 0.465 0.76 -
P/RPS 0.81 0.50 0.67 0.61 0.63 0.79 1.06 -4.38%
P/EPS 14.27 3.10 4.63 18.52 23.93 10.85 5.31 17.90%
EY 7.01 32.22 21.62 5.40 4.18 9.22 18.83 -15.17%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.48 0.20 0.29 0.47 0.76 -9.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 24/08/22 25/08/21 25/08/20 30/08/19 30/08/18 24/08/17 -
Price 0.52 0.585 0.60 0.36 0.36 0.485 0.79 -
P/RPS 0.85 0.53 0.65 0.85 0.59 0.82 1.10 -4.20%
P/EPS 14.99 3.33 4.51 25.64 22.67 11.32 5.52 18.10%
EY 6.67 30.01 22.16 3.90 4.41 8.84 18.12 -15.33%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.47 0.27 0.28 0.49 0.79 -9.28%

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