[EMETALL] YoY Cumulative 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- 75.3%
YoY- 398.9%
Quarter Report
Latest QR
Upcoming QR
EMETALL's Result
EMETALL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 40,650 44,389 70,615 56,539 21,490 18,982 27,736 6.57%
PBT 21,195 7,665 11,741 8,166 1,505 378 3,325 36.12%
Tax -370 -693 -529 -1,906 -233 -126 -389 -0.83%
NP 20,825 6,972 11,212 6,260 1,272 252 2,936 38.57%
-
NP to SH 20,825 6,395 11,205 6,346 1,272 255 2,930 38.61%
-
Tax Rate 1.75% 9.04% 4.51% 23.34% 15.48% 33.33% 11.70% -
Total Cost 19,825 37,417 59,403 50,279 20,218 18,730 24,800 -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 6.16% 1.96% 3.93% 2.45% 0.53% 0.15% 1.57% -
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 14.68 16.05 34.66 27.75 11.80 10.23 14.74 -0.06%
EPS 7.52 2.31 5.50 3.12 0.69 0.14 1.56 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 14.51 15.85 25.21 20.19 7.67 6.78 9.90 6.57%
EPS 7.44 2.28 4.00 2.27 0.45 0.09 1.05 38.54%
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 2.73 3.33 1.36 2.20 2.08 4.01 4.14 -6.69%
P/EPS 5.32 23.14 8.54 19.58 35.07 298.35 39.17 -28.28%
EY 18.80 4.32 11.70 5.11 2.85 0.34 2.55 39.46%
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 2.62 3.36 1.21 2.32 2.16 3.62 3.66 -5.41%
P/EPS 5.12 23.35 7.64 20.70 36.50 269.25 34.67 -27.27%
EY 19.53 4.28 13.10 4.83 2.74 0.37 2.88 37.53%
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