[EMETALL] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 44,389 70,615 56,539 21,490 18,982 27,736 33,024 5.05% YoY % -37.14% 24.90% 163.09% 13.21% -31.56% -16.01% - Horiz. % 134.41% 213.83% 171.21% 65.07% 57.48% 83.99% 100.00%
PBT 7,665 11,741 8,166 1,505 378 3,325 6,472 2.86% YoY % -34.72% 43.78% 442.59% 298.15% -88.63% -48.62% - Horiz. % 118.43% 181.41% 126.17% 23.25% 5.84% 51.38% 100.00%
Tax -693 -529 -1,906 -233 -126 -389 -173 26.01% YoY % -31.00% 72.25% -718.03% -84.92% 67.61% -124.86% - Horiz. % 400.58% 305.78% 1,101.73% 134.68% 72.83% 224.86% 100.00%
NP 6,972 11,212 6,260 1,272 252 2,936 6,299 1.71% YoY % -37.82% 79.11% 392.14% 404.76% -91.42% -53.39% - Horiz. % 110.68% 178.00% 99.38% 20.19% 4.00% 46.61% 100.00%
NP to SH 6,395 11,205 6,346 1,272 255 2,930 6,299 0.25% YoY % -42.93% 76.57% 398.90% 398.82% -91.30% -53.48% - Horiz. % 101.52% 177.89% 100.75% 20.19% 4.05% 46.52% 100.00%
Tax Rate 9.04 % 4.51 % 23.34 % 15.48 % 33.33 % 11.70 % 2.67 % 22.53% YoY % 100.44% -80.68% 50.78% -53.56% 184.87% 338.20% - Horiz. % 338.58% 168.91% 874.16% 579.78% 1,248.31% 438.20% 100.00%
Total Cost 37,417 59,403 50,279 20,218 18,730 24,800 26,725 5.77% YoY % -37.01% 18.15% 148.68% 7.94% -24.48% -7.20% - Horiz. % 140.01% 222.28% 188.13% 75.65% 70.08% 92.80% 100.00%
Net Worth 326,350 285,195 258,712 240,364 172,571 186,250 163,591 12.19% YoY % 14.43% 10.24% 7.63% 39.28% -7.34% 13.85% - Horiz. % 199.49% 174.33% 158.15% 146.93% 105.49% 113.85% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 326,350 285,195 258,712 240,364 172,571 186,250 163,591 12.19% YoY % 14.43% 10.24% 7.63% 39.28% -7.34% 13.85% - Horiz. % 199.49% 174.33% 158.15% 146.93% 105.49% 113.85% 100.00%
NOSH 276,568 203,711 203,711 182,094 185,561 188,132 168,651 8.59% YoY % 35.76% 0.00% 11.87% -1.87% -1.37% 11.55% - Horiz. % 163.99% 120.79% 120.79% 107.97% 110.03% 111.55% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.71 % 15.88 % 11.07 % 5.92 % 1.33 % 10.59 % 19.07 % -3.18% YoY % -1.07% 43.45% 86.99% 345.11% -87.44% -44.47% - Horiz. % 82.38% 83.27% 58.05% 31.04% 6.97% 55.53% 100.00%
ROE 1.96 % 3.93 % 2.45 % 0.53 % 0.15 % 1.57 % 3.85 % -10.64% YoY % -50.13% 60.41% 362.26% 253.33% -90.45% -59.22% - Horiz. % 50.91% 102.08% 63.64% 13.77% 3.90% 40.78% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.05 34.66 27.75 11.80 10.23 14.74 19.58 -3.26% YoY % -53.69% 24.90% 135.17% 15.35% -30.60% -24.72% - Horiz. % 81.97% 177.02% 141.73% 60.27% 52.25% 75.28% 100.00%
EPS 2.31 5.50 3.12 0.69 0.14 1.56 3.74 -7.71% YoY % -58.00% 76.28% 352.17% 392.86% -91.03% -58.29% - Horiz. % 61.76% 147.06% 83.42% 18.45% 3.74% 41.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1800 1.4000 1.2700 1.3200 0.9300 0.9900 0.9700 3.32% YoY % -15.71% 10.24% -3.79% 41.94% -6.06% 2.06% - Horiz. % 121.65% 144.33% 130.93% 136.08% 95.88% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 280,084 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.85 25.21 20.19 7.67 6.78 9.90 11.79 5.05% YoY % -37.13% 24.86% 163.23% 13.13% -31.52% -16.03% - Horiz. % 134.44% 213.83% 171.25% 65.06% 57.51% 83.97% 100.00%
EPS 2.28 4.00 2.27 0.45 0.09 1.05 2.25 0.22% YoY % -43.00% 76.21% 404.44% 400.00% -91.43% -53.33% - Horiz. % 101.33% 177.78% 100.89% 20.00% 4.00% 46.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1652 1.0182 0.9237 0.8582 0.6161 0.6650 0.5841 12.19% YoY % 14.44% 10.23% 7.63% 39.30% -7.35% 13.85% - Horiz. % 199.49% 174.32% 158.14% 146.93% 105.48% 113.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.5350 0.4700 0.6100 0.2450 0.4100 0.6100 0.6000 -
P/RPS 3.33 1.36 2.20 2.08 4.01 4.14 3.06 1.42% YoY % 144.85% -38.18% 5.77% -48.13% -3.14% 35.29% - Horiz. % 108.82% 44.44% 71.90% 67.97% 131.05% 135.29% 100.00%
P/EPS 23.14 8.54 19.58 35.07 298.35 39.17 16.06 6.27% YoY % 170.96% -56.38% -44.17% -88.25% 661.68% 143.90% - Horiz. % 144.08% 53.18% 121.92% 218.37% 1,857.72% 243.90% 100.00%
EY 4.32 11.70 5.11 2.85 0.34 2.55 6.22 -5.89% YoY % -63.08% 128.96% 79.30% 738.24% -86.67% -59.00% - Horiz. % 69.45% 188.10% 82.15% 45.82% 5.47% 41.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.45 0.34 0.48 0.19 0.44 0.62 0.62 -5.20% YoY % 32.35% -29.17% 152.63% -56.82% -29.03% 0.00% - Horiz. % 72.58% 54.84% 77.42% 30.65% 70.97% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 25/06/20 31/05/19 28/05/18 25/05/17 -
Price 0.5400 0.4200 0.6450 0.2550 0.3700 0.5400 0.6800 -
P/RPS 3.36 1.21 2.32 2.16 3.62 3.66 3.47 -0.54% YoY % 177.69% -47.84% 7.41% -40.33% -1.09% 5.48% - Horiz. % 96.83% 34.87% 66.86% 62.25% 104.32% 105.48% 100.00%
P/EPS 23.35 7.64 20.70 36.50 269.25 34.67 18.21 4.23% YoY % 205.63% -63.09% -43.29% -86.44% 676.61% 90.39% - Horiz. % 128.23% 41.95% 113.67% 200.44% 1,478.58% 190.39% 100.00%
EY 4.28 13.10 4.83 2.74 0.37 2.88 5.49 -4.06% YoY % -67.33% 171.22% 76.28% 640.54% -87.15% -47.54% - Horiz. % 77.96% 238.62% 87.98% 49.91% 6.74% 52.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.30 0.51 0.19 0.40 0.55 0.70 -6.76% YoY % 53.33% -41.18% 168.42% -52.50% -27.27% -21.43% - Horiz. % 65.71% 42.86% 72.86% 27.14% 57.14% 78.57% 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 
