[EMICO] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -21.65%
YoY- 462.16%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 56,560 80,019 73,484 76,160 88,156 75,435 63,577 -7.50%
PBT 1,804 5,870 6,032 6,734 9,560 2,618 -852 -
Tax -1,672 -1,824 -573 -14 -424 -826 74 -
NP 132 4,046 5,458 6,720 9,136 1,792 -777 -
-
NP to SH 252 3,665 5,744 7,120 9,088 1,794 -825 -
-
Tax Rate 92.68% 31.07% 9.50% 0.21% 4.44% 31.55% - -
Total Cost 56,428 75,973 68,025 69,440 79,020 73,643 64,354 -8.39%
-
Net Worth 41,248 41,248 40,289 40,289 38,370 36,516 31,426 19.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 41,248 41,248 40,289 40,289 38,370 36,516 31,426 19.89%
NOSH 95,927 95,927 95,927 95,927 95,927 96,096 95,230 0.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.23% 5.06% 7.43% 8.82% 10.36% 2.38% -1.22% -
ROE 0.61% 8.89% 14.26% 17.67% 23.68% 4.91% -2.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.96 83.42 76.60 79.39 91.90 78.50 66.76 -7.95%
EPS 0.12 3.82 5.99 7.42 9.48 1.87 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.40 0.38 0.33 19.31%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.90 60.69 55.73 57.76 66.86 57.21 48.22 -7.50%
EPS 0.19 2.78 4.36 5.40 6.89 1.36 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.3128 0.3056 0.3056 0.291 0.2769 0.2383 19.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.255 0.305 0.36 0.23 0.215 0.20 0.20 -
P/RPS 0.43 0.37 0.47 0.29 0.23 0.25 0.30 27.15%
P/EPS 97.07 7.98 6.01 3.10 2.27 10.71 -23.08 -
EY 1.03 12.53 16.63 32.27 44.06 9.33 -4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.86 0.55 0.54 0.53 0.61 -2.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 -
Price 0.255 0.285 0.31 0.27 0.195 0.205 0.20 -
P/RPS 0.43 0.34 0.40 0.34 0.21 0.26 0.30 27.15%
P/EPS 97.07 7.46 5.18 3.64 2.06 10.98 -23.08 -
EY 1.03 13.41 19.32 27.49 48.58 9.11 -4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.74 0.64 0.49 0.54 0.61 -2.19%

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