[EMETALL] YoY Cumulative 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- 113.39%
YoY- 941.69%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 85,948 150,223 93,641 39,347 56,195 54,842 60,707 5.96%
PBT 5,365 24,601 15,508 1,772 1,983 4,633 12,335 -12.95%
Tax -1,183 -973 -2,056 -439 -516 -755 -268 28.06%
NP 4,182 23,628 13,452 1,333 1,467 3,878 12,067 -16.18%
-
NP to SH 4,849 24,014 13,542 1,300 1,472 3,989 12,070 -14.09%
-
Tax Rate 22.05% 3.96% 13.26% 24.77% 26.02% 16.30% 2.17% -
Total Cost 81,766 126,595 80,189 38,014 54,728 50,964 48,640 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 - - 3,055 - - - - -
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 1.48% 5.89% 5.15% 0.54% 0.61% 2.16% 7.16% -
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 30.74 54.92 45.97 21.25 30.32 29.46 36.00 -2.59%
EPS 1.75 10.73 6.65 0.70 0.79 2.13 7.16 -20.91%
DPS 0.00 0.00 1.50 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 30.69 53.63 33.43 14.05 20.06 19.58 21.67 5.96%
EPS 1.73 8.57 4.83 0.46 0.53 1.42 4.31 -14.10%
DPS 0.00 0.00 1.09 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 1.61 0.99 1.34 1.22 1.25 1.58 2.11 -4.40%
P/EPS 28.55 6.21 9.25 37.04 47.85 21.70 10.62 17.90%
EY 3.50 16.11 10.81 2.70 2.09 4.61 9.42 -15.20%
DY 0.00 0.00 2.44 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 1.69 1.07 1.31 1.69 1.19 1.65 2.19 -4.22%
P/EPS 29.99 6.66 9.03 51.28 45.34 22.63 11.04 18.11%
EY 3.33 15.01 11.08 1.95 2.21 4.42 9.06 -15.35%
DY 0.00 0.00 2.50 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