[EMICO] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 85.1%
YoY- 54.04%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 69,262 51,132 76,698 60,684 77,663 71,808 57,808 12.81%
PBT 103 1,770 3,174 -600 -2,360 620 -608 -
Tax -76 81 84 84 65 -20 84 -
NP 27 1,852 3,258 -516 -2,295 600 -524 -
-
NP to SH 328 1,878 3,580 -296 -1,987 737 -428 -
-
Tax Rate 73.79% -4.58% -2.65% - - 3.23% - -
Total Cost 69,235 49,280 73,440 61,200 79,958 71,208 58,332 12.11%
-
Net Worth 32,615 33,547 33,574 31,655 31,655 34,533 33,574 -1.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 32,615 33,547 33,574 31,655 31,655 34,533 33,574 -1.91%
NOSH 95,927 95,850 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.04% 3.62% 4.25% -0.85% -2.96% 0.84% -0.91% -
ROE 1.01% 5.60% 10.66% -0.94% -6.28% 2.14% -1.27% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.20 53.35 79.95 63.26 80.96 74.86 60.26 12.82%
EPS 0.34 1.96 3.74 -0.32 -2.07 0.77 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.35 0.33 0.33 0.36 0.35 -1.91%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.62 38.85 58.27 46.11 59.01 54.56 43.92 12.81%
EPS 0.25 1.43 2.72 -0.22 -1.51 0.56 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2549 0.2551 0.2405 0.2405 0.2624 0.2551 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.22 0.21 0.20 0.195 0.19 0.19 0.19 -
P/RPS 0.30 0.39 0.25 0.31 0.23 0.25 0.32 -4.21%
P/EPS 64.34 10.71 5.36 -63.20 -9.17 24.72 -42.58 -
EY 1.55 9.33 18.66 -1.58 -10.90 4.05 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.59 0.58 0.53 0.54 13.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 -
Price 0.225 0.215 0.20 0.19 0.225 0.185 0.19 -
P/RPS 0.31 0.40 0.25 0.30 0.28 0.25 0.32 -2.09%
P/EPS 65.80 10.97 5.36 -61.57 -10.86 24.07 -42.58 -
EY 1.52 9.12 18.66 -1.62 -9.21 4.15 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.57 0.58 0.68 0.51 0.54 14.32%

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