[EMETALL] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 50,127 70,052 79,608 70,615 72,292 51,014 37,102 22.15% QoQ % -28.44% -12.00% 12.74% -2.32% 41.71% 37.50% - Horiz. % 135.11% 188.81% 214.57% 190.33% 194.85% 137.50% 100.00%
PBT -12,754 8,834 12,861 11,741 9,674 4,884 7,342 - QoQ % -244.37% -31.31% 9.54% 21.37% 98.08% -33.48% - Horiz. % -173.71% 120.32% 175.17% 159.92% 131.76% 66.52% 100.00%
Tax -3,017 -2,006 -444 -529 -3,030 -145 -149 638.83% QoQ % -50.40% -351.80% 16.07% 82.54% -1,989.66% 2.68% - Horiz. % 2,024.83% 1,346.31% 297.99% 355.03% 2,033.56% 97.32% 100.00%
NP -15,771 6,828 12,417 11,212 6,644 4,739 7,193 - QoQ % -330.98% -45.01% 10.75% 68.75% 40.20% -34.12% - Horiz. % -219.25% 94.93% 172.63% 155.87% 92.37% 65.88% 100.00%
NP to SH -12,208 6,117 12,810 11,205 5,811 4,738 7,196 - QoQ % -299.57% -52.25% 14.32% 92.82% 22.65% -34.16% - Horiz. % -169.65% 85.01% 178.02% 155.71% 80.75% 65.84% 100.00%
Tax Rate - % 22.71 % 3.45 % 4.51 % 31.32 % 2.97 % 2.03 % - QoQ % 0.00% 558.26% -23.50% -85.60% 954.55% 46.31% - Horiz. % 0.00% 1,118.72% 169.95% 222.17% 1,542.86% 146.31% 100.00%
Total Cost 65,898 63,224 67,191 59,403 65,648 46,275 29,909 69.08% QoQ % 4.23% -5.90% 13.11% -9.51% 41.86% 54.72% - Horiz. % 220.33% 211.39% 224.65% 198.61% 219.49% 154.72% 100.00%
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.91% QoQ % -9.22% -4.32% 42.90% 4.48% 2.29% 1.55% - Horiz. % 134.71% 148.39% 155.09% 108.53% 103.88% 101.55% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 3,457 - - - - 3,055 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 113.14% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 56.52 % - % - % - % - % 42.46 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.11% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 354,007 389,960 407,558 285,195 272,972 266,861 262,787 21.91% QoQ % -9.22% -4.32% 42.90% 4.48% 2.29% 1.55% - Horiz. % 134.71% 148.39% 155.09% 108.53% 103.88% 101.55% 100.00%
NOSH 276,568 276,568 273,529 203,711 203,711 203,711 203,711 22.54% QoQ % 0.00% 1.11% 34.27% 0.00% 0.00% 0.00% - Horiz. % 135.76% 135.76% 134.27% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -31.46 % 9.75 % 15.60 % 15.88 % 9.19 % 9.29 % 19.39 % - QoQ % -422.67% -37.50% -1.76% 72.80% -1.08% -52.09% - Horiz. % -162.25% 50.28% 80.45% 81.90% 47.40% 47.91% 100.00%
ROE -3.45 % 1.57 % 3.14 % 3.93 % 2.13 % 1.78 % 2.74 % - QoQ % -319.75% -50.00% -20.10% 84.51% 19.66% -35.04% - Horiz. % -125.91% 57.30% 114.60% 143.43% 77.74% 64.96% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.12 25.33 29.10 34.66 35.49 25.04 18.21 -0.33% QoQ % -28.46% -12.96% -16.04% -2.34% 41.73% 37.51% - Horiz. % 99.51% 139.10% 159.80% 190.33% 194.89% 137.51% 100.00%
EPS -4.41 2.21 4.68 5.50 2.85 2.33 3.53 - QoQ % -299.55% -52.78% -14.91% 92.98% 22.32% -33.99% - Horiz. % -124.93% 62.61% 132.58% 155.81% 80.74% 66.01% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2800 1.4100 1.4900 1.4000 1.3400 1.3100 1.2900 -0.52% QoQ % -9.22% -5.37% 6.43% 4.48% 2.29% 1.55% - Horiz. % 99.22% 109.30% 115.50% 108.53% 103.88% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,084 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.90 25.01 28.42 25.21 25.81 18.21 13.25 22.14% QoQ % -28.43% -12.00% 12.73% -2.32% 41.74% 37.43% - Horiz. % 135.09% 188.75% 214.49% 190.26% 194.79% 137.43% 100.00%
EPS -4.36 2.18 4.57 4.00 2.07 1.69 2.57 - QoQ % -300.00% -52.30% 14.25% 93.24% 22.49% -34.24% - Horiz. % -169.65% 84.82% 177.82% 155.64% 80.54% 65.76% 100.00%
DPS 0.00 1.23 0.00 0.00 0.00 0.00 1.09 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.84% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2639 1.3923 1.4551 1.0182 0.9746 0.9528 0.9382 21.91% QoQ % -9.22% -4.32% 42.91% 4.47% 2.29% 1.56% - Horiz. % 134.72% 148.40% 155.09% 108.53% 103.88% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7300 0.6550 0.5450 0.4700 0.4800 0.6050 0.6150 -
P/RPS 4.03 2.59 1.87 1.36 1.35 2.42 3.38 12.41% QoQ % 55.60% 38.50% 37.50% 0.74% -44.21% -28.40% - Horiz. % 119.23% 76.63% 55.33% 40.24% 39.94% 71.60% 100.00%
P/EPS -16.54 29.61 11.64 8.54 16.83 26.01 17.41 - QoQ % -155.86% 154.38% 36.30% -49.26% -35.29% 49.40% - Horiz. % -95.00% 170.07% 66.86% 49.05% 96.67% 149.40% 100.00%
EY -6.05 3.38 8.59 11.70 5.94 3.84 5.74 - QoQ % -278.99% -60.65% -26.58% 96.97% 54.69% -33.10% - Horiz. % -105.40% 58.89% 149.65% 203.83% 103.48% 66.90% 100.00%
DY 0.00 1.91 0.00 0.00 0.00 0.00 2.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.28% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.46 0.37 0.34 0.36 0.46 0.48 12.10% QoQ % 23.91% 24.32% 8.82% -5.56% -21.74% -4.17% - Horiz. % 118.75% 95.83% 77.08% 70.83% 75.00% 95.83% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 30/11/22 24/08/22 30/05/22 - 25/11/21 25/08/21 -
Price 0.6250 0.6600 0.5850 0.4200 0.4650 0.5250 0.6000 -
P/RPS 3.45 2.61 2.01 1.21 1.31 2.10 3.29 3.21% QoQ % 32.18% 29.85% 66.12% -7.63% -37.62% -36.17% - Horiz. % 104.86% 79.33% 61.09% 36.78% 39.82% 63.83% 100.00%
P/EPS -14.16 29.84 12.49 7.64 16.30 22.57 16.99 - QoQ % -147.45% 138.91% 63.48% -53.13% -27.78% 32.84% - Horiz. % -83.34% 175.63% 73.51% 44.97% 95.94% 132.84% 100.00%
EY -7.06 3.35 8.01 13.10 6.13 4.43 5.89 - QoQ % -310.75% -58.18% -38.85% 113.70% 38.37% -24.79% - Horiz. % -119.86% 56.88% 135.99% 222.41% 104.07% 75.21% 100.00%
DY 0.00 1.89 0.00 0.00 0.00 0.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 75.60% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.47 0.39 0.30 0.35 0.40 0.47 2.81% QoQ % 4.26% 20.51% 30.00% -14.29% -12.50% -14.89% - Horiz. % 104.26% 100.00% 82.98% 63.83% 74.47% 85.11% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
EGB Q1 2022 final.pdf 
