[EMETALL] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[EMETALL] EONMETALL GROUP BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 601.22%
YoY- 398.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 162,600 177,556 282,460 226,156 85,960 75,928 110,944 6.57%
PBT 84,780 30,660 46,964 32,664 6,020 1,512 13,300 36.12%
Tax -1,480 -2,772 -2,116 -7,624 -932 -504 -1,556 -0.83%
NP 83,300 27,888 44,848 25,040 5,088 1,008 11,744 38.57%
-
NP to SH 83,300 25,580 44,820 25,384 5,088 1,020 11,720 38.61%
-
Tax Rate 1.75% 9.04% 4.51% 23.34% 15.48% 33.33% 11.70% -
Total Cost 79,300 149,668 237,612 201,116 80,872 74,920 99,200 -3.65%
-
Net Worth 337,925 326,350 285,195 258,712 240,364 172,571 186,250 10.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 337,925 326,350 285,195 258,712 240,364 172,571 186,250 10.42%
NOSH 280,084 279,664 206,807 206,807 188,288 188,288 188,288 6.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 51.23% 15.71% 15.88% 11.07% 5.92% 1.33% 10.59% -
ROE 24.65% 7.84% 15.72% 9.81% 2.12% 0.59% 6.29% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 58.70 64.20 138.66 111.02 47.21 40.92 58.97 -0.07%
EPS 30.08 9.24 22.00 12.48 2.76 0.56 6.24 29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.18 1.40 1.27 1.32 0.93 0.99 3.53%
Adjusted Per Share Value based on latest NOSH - 206,807
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 58.05 63.39 100.85 80.75 30.69 27.11 39.61 6.57%
EPS 29.74 9.13 16.00 9.06 1.82 0.36 4.18 38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2065 1.1652 1.0182 0.9237 0.8582 0.6161 0.665 10.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.40 0.535 0.47 0.61 0.245 0.41 0.61 -
P/RPS 0.68 0.83 0.34 0.55 0.52 1.00 1.03 -6.68%
P/EPS 1.33 5.78 2.14 4.90 8.77 74.59 9.79 -28.27%
EY 75.18 17.29 46.81 20.43 11.40 1.34 10.21 39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.34 0.48 0.19 0.44 0.62 -9.96%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 30/05/22 20/05/21 25/06/20 31/05/19 28/05/18 -
Price 0.385 0.54 0.42 0.645 0.255 0.37 0.54 -
P/RPS 0.66 0.84 0.30 0.58 0.54 0.90 0.92 -5.38%
P/EPS 1.28 5.84 1.91 5.18 9.13 67.31 8.67 -27.27%
EY 78.11 17.13 52.39 19.32 10.96 1.49 11.54 37.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.30 0.51 0.19 0.40 0.55 -8.62%

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