[EMICO] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
16-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 24.5%
YoY- 126.15%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 52,629 54,858 53,926 54,516 52,275 49,613 48,976 4.90%
PBT 969 1,221 1,168 1,152 2,188 -1,150 -1,210 -
Tax -725 -882 -634 -656 -704 -841 -796 -6.03%
NP 244 338 534 496 1,484 -1,992 -2,006 -
-
NP to SH 606 640 -722 752 604 -1,866 -1,878 -
-
Tax Rate 74.82% 72.24% 54.28% 56.94% 32.18% - - -
Total Cost 52,385 54,520 53,392 54,020 50,791 51,605 50,982 1.82%
-
Net Worth 45,373 45,373 45,373 44,318 43,398 42,207 42,207 4.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 45,373 45,373 45,373 44,318 43,398 42,207 42,207 4.93%
NOSH 105,519 105,519 105,519 105,519 100,926 95,927 95,927 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.46% 0.62% 0.99% 0.91% 2.84% -4.02% -4.10% -
ROE 1.34% 1.41% -1.59% 1.70% 1.39% -4.42% -4.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 49.88 51.99 51.11 51.66 51.80 51.72 51.06 -1.54%
EPS 0.57 0.60 0.68 0.72 0.60 -1.95 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.43 0.42 0.43 0.44 0.44 -1.51%
Adjusted Per Share Value based on latest NOSH - 105,519
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 39.91 41.61 40.90 41.35 39.65 37.63 37.14 4.90%
EPS 0.46 0.49 -0.55 0.57 0.46 -1.42 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3441 0.3441 0.3361 0.3291 0.3201 0.3201 4.93%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.105 0.185 0.155 0.165 0.175 0.165 0.20 -
P/RPS 0.21 0.36 0.30 0.32 0.34 0.32 0.39 -33.78%
P/EPS 18.28 30.50 -22.65 23.15 29.24 -8.48 -10.22 -
EY 5.47 3.28 -4.41 4.32 3.42 -11.79 -9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.43 0.36 0.39 0.41 0.38 0.45 -34.20%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 28/02/20 28/11/19 16/08/19 24/05/19 28/02/19 29/11/18 -
Price 0.14 0.17 0.17 0.16 0.165 0.175 0.17 -
P/RPS 0.28 0.33 0.33 0.31 0.32 0.34 0.33 -10.36%
P/EPS 24.38 28.03 -24.85 22.45 27.57 -8.99 -8.68 -
EY 4.10 3.57 -4.02 4.45 3.63 -11.12 -11.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.40 0.38 0.38 0.40 0.39 -10.53%

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