[EMICO] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 2223.02%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 49,688 70,278 73,804 79,292 56,560 80,019 73,484 -22.98%
PBT -1,464 2,730 6,048 7,170 1,804 5,870 6,032 -
Tax -892 -1,380 -1,250 -1,458 -1,672 -1,824 -573 34.35%
NP -2,356 1,350 4,797 5,712 132 4,046 5,458 -
-
NP to SH -2,264 1,603 5,101 5,854 252 3,665 5,744 -
-
Tax Rate - 50.55% 20.67% 20.33% 92.68% 31.07% 9.50% -
Total Cost 52,044 68,928 69,006 73,580 56,428 75,973 68,025 -16.36%
-
Net Worth 42,207 42,207 45,085 44,126 41,248 41,248 40,289 3.15%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 42,207 42,207 45,085 44,126 41,248 41,248 40,289 3.15%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -4.74% 1.92% 6.50% 7.20% 0.23% 5.06% 7.43% -
ROE -5.36% 3.80% 11.31% 13.27% 0.61% 8.89% 14.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.80 73.26 76.94 82.66 58.96 83.42 76.60 -22.97%
EPS -2.36 1.67 5.32 6.10 0.12 3.82 5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.47 0.46 0.43 0.43 0.42 3.15%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.68 53.30 55.97 60.14 42.90 60.69 55.73 -22.98%
EPS -1.72 1.22 3.87 4.44 0.19 2.78 4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.3201 0.3419 0.3347 0.3128 0.3128 0.3056 3.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.255 0.31 0.24 0.225 0.255 0.305 0.36 -
P/RPS 0.49 0.42 0.31 0.27 0.43 0.37 0.47 2.81%
P/EPS -10.80 18.55 4.51 3.69 97.07 7.98 6.01 -
EY -9.26 5.39 22.16 27.12 1.03 12.53 16.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.51 0.49 0.59 0.71 0.86 -23.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 23/05/17 27/02/17 21/11/16 19/08/16 27/05/16 26/02/16 -
Price 0.225 0.32 0.255 0.15 0.255 0.285 0.31 -
P/RPS 0.43 0.44 0.33 0.18 0.43 0.34 0.40 4.94%
P/EPS -9.53 19.15 4.80 2.46 97.07 7.46 5.18 -
EY -10.49 5.22 20.85 40.68 1.03 13.41 19.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.54 0.33 0.59 0.66 0.74 -21.99%

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