[EMETALL] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 47,581 70,052 51,014 45,998 19,342 35,266 28,868 8.68% YoY % -32.08% 37.32% 10.90% 137.81% -45.15% 22.16% - Horiz. % 164.82% 242.66% 176.71% 159.34% 67.00% 122.16% 100.00%
PBT 1,721 8,834 4,884 3,122 -3,456 6,012 8,244 -22.97% YoY % -80.52% 80.88% 56.44% 190.34% -157.49% -27.07% - Horiz. % 20.88% 107.16% 59.24% 37.87% -41.92% 72.93% 100.00%
Tax -1,556 -2,006 -145 -428 -286 -928 -372 26.92% YoY % 22.43% -1,283.45% 66.12% -49.65% 69.18% -149.46% - Horiz. % 418.28% 539.25% 38.98% 115.05% 76.88% 249.46% 100.00%
NP 165 6,828 4,739 2,694 -3,742 5,084 7,872 -47.48% YoY % -97.58% 44.08% 75.91% 171.99% -173.60% -35.42% - Horiz. % 2.10% 86.74% 60.20% 34.22% -47.54% 64.58% 100.00%
NP to SH 144 6,117 4,738 2,731 -3,741 5,086 7,873 -48.65% YoY % -97.65% 29.11% 73.49% 173.00% -173.55% -35.40% - Horiz. % 1.83% 77.70% 60.18% 34.69% -47.52% 64.60% 100.00%
Tax Rate 90.41 % 22.71 % 2.97 % 13.71 % - % 15.44 % 4.51 % 64.78% YoY % 298.11% 664.65% -78.34% 0.00% 0.00% 242.35% - Horiz. % 2,004.66% 503.55% 65.85% 303.99% 0.00% 342.35% 100.00%
Total Cost 47,416 63,224 46,275 43,304 23,084 30,182 20,996 14.53% YoY % -25.00% 36.63% 6.86% 87.59% -23.52% 43.75% - Horiz. % 225.83% 301.12% 220.40% 206.25% 109.94% 143.75% 100.00%
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58% YoY % -16.94% 46.13% 4.47% 7.76% 25.07% 7.03% - Horiz. % 182.91% 220.21% 150.70% 144.25% 133.86% 107.03% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 3,457 - - - - 4,216 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.99% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 56.52 % - % - % - % - % 53.55 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.55% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 323,912 389,960 266,861 255,442 237,045 189,532 177,083 10.58% YoY % -16.94% 46.13% 4.47% 7.76% 25.07% 7.03% - Horiz. % 182.91% 220.21% 150.70% 144.25% 133.86% 107.03% 100.00%
NOSH 276,848 276,568 203,711 189,217 185,192 185,816 168,651 8.61% YoY % 0.10% 35.76% 7.66% 2.17% -0.34% 10.18% - Horiz. % 164.15% 163.99% 120.79% 112.19% 109.81% 110.18% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.35 % 9.75 % 9.29 % 5.86 % -19.35 % 14.42 % 27.27 % -51.60% YoY % -96.41% 4.95% 58.53% 130.28% -234.19% -47.12% - Horiz. % 1.28% 35.75% 34.07% 21.49% -70.96% 52.88% 100.00%
ROE 0.04 % 1.57 % 1.78 % 1.07 % -1.58 % 2.68 % 4.45 % -54.39% YoY % -97.45% -11.80% 66.36% 167.72% -158.96% -39.78% - Horiz. % 0.90% 35.28% 40.00% 24.04% -35.51% 60.22% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.19 25.33 25.04 24.31 10.44 18.98 17.12 0.07% YoY % -32.14% 1.16% 3.00% 132.85% -44.99% 10.86% - Horiz. % 100.41% 147.96% 146.26% 142.00% 60.98% 110.86% 100.00%
EPS 0.05 2.21 2.33 1.44 -2.02 2.74 4.67 -53.04% YoY % -97.74% -5.15% 61.81% 171.29% -173.72% -41.33% - Horiz. % 1.07% 47.32% 49.89% 30.84% -43.25% 58.67% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 2.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1700 1.4100 1.3100 1.3500 1.2800 1.0200 1.0500 1.82% YoY % -17.02% 7.63% -2.96% 5.47% 25.49% -2.86% - Horiz. % 111.43% 134.29% 124.76% 128.57% 121.90% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,084 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 16.99 25.01 18.21 16.42 6.91 12.59 10.31 8.68% YoY % -32.07% 37.34% 10.90% 137.63% -45.12% 22.11% - Horiz. % 164.79% 242.58% 176.62% 159.26% 67.02% 122.11% 100.00%
EPS 0.05 2.18 1.69 0.98 -1.34 1.82 2.81 -48.89% YoY % -97.71% 28.99% 72.45% 173.13% -173.63% -35.23% - Horiz. % 1.78% 77.58% 60.14% 34.88% -47.69% 64.77% 100.00%
DPS 0.00 1.23 0.00 0.00 0.00 0.00 1.51 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.46% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1565 1.3923 0.9528 0.9120 0.8463 0.6767 0.6323 10.58% YoY % -16.94% 46.13% 4.47% 7.76% 25.06% 7.02% - Horiz. % 182.90% 220.20% 150.69% 144.24% 133.84% 107.02% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.5000 0.6550 0.6050 0.3150 0.3600 0.4550 0.7550 -
P/RPS 2.91 2.59 2.42 1.30 3.45 2.40 4.41 -6.69% YoY % 12.36% 7.02% 86.15% -62.32% 43.75% -45.58% - Horiz. % 65.99% 58.73% 54.88% 29.48% 78.23% 54.42% 100.00%
P/EPS 961.28 29.61 26.01 21.82 -17.82 16.62 16.17 97.49% YoY % 3,146.47% 13.84% 19.20% 222.45% -207.22% 2.78% - Horiz. % 5,944.84% 183.12% 160.85% 134.94% -110.20% 102.78% 100.00%
EY 0.10 3.38 3.84 4.58 -5.61 6.02 6.18 -49.69% YoY % -97.04% -11.98% -16.16% 181.64% -193.19% -2.59% - Horiz. % 1.62% 54.69% 62.14% 74.11% -90.78% 97.41% 100.00%
DY 0.00 1.91 0.00 0.00 0.00 0.00 3.31 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 57.70% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.46 0.46 0.23 0.28 0.45 0.72 -8.23% YoY % -6.52% 0.00% 100.00% -17.86% -37.78% -37.50% - Horiz. % 59.72% 63.89% 63.89% 31.94% 38.89% 62.50% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 30/11/22 25/11/21 27/11/20 29/11/19 23/11/18 24/11/17 -
Price 0.5000 0.6600 0.5250 0.6900 0.3750 0.4400 0.8200 -
P/RPS 2.91 2.61 2.10 2.84 3.59 2.32 4.79 -7.97% YoY % 11.49% 24.29% -26.06% -20.89% 54.74% -51.57% - Horiz. % 60.75% 54.49% 43.84% 59.29% 74.95% 48.43% 100.00%
P/EPS 961.28 29.84 22.57 47.81 -18.56 16.08 17.57 94.78% YoY % 3,121.45% 32.21% -52.79% 357.60% -215.42% -8.48% - Horiz. % 5,471.14% 169.83% 128.46% 272.11% -105.63% 91.52% 100.00%
EY 0.10 3.35 4.43 2.09 -5.39 6.22 5.69 -48.99% YoY % -97.01% -24.38% 111.96% 138.78% -186.66% 9.31% - Horiz. % 1.76% 58.88% 77.86% 36.73% -94.73% 109.31% 100.00%
DY 0.00 1.89 0.00 0.00 0.00 0.00 3.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 61.97% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.47 0.40 0.51 0.29 0.43 0.78 -9.44% YoY % -8.51% 17.50% -21.57% 75.86% -32.56% -44.87% - Horiz. % 55.13% 60.26% 51.28% 65.38% 37.18% 55.13% 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