[EMICO] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 0.6%
YoY- -172.9%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 53,926 54,516 52,275 49,613 48,976 48,276 58,454 -5.22%
PBT 1,168 1,152 2,188 -1,150 -1,210 -2,160 506 74.57%
Tax -634 -656 -704 -841 -796 -844 -887 -20.04%
NP 534 496 1,484 -1,992 -2,006 -3,004 -381 -
-
NP to SH -722 752 604 -1,866 -1,878 -2,876 -219 121.35%
-
Tax Rate 54.28% 56.94% 32.18% - - - 175.30% -
Total Cost 53,392 54,020 50,791 51,605 50,982 51,280 58,835 -6.26%
-
Net Worth 45,373 44,318 43,398 42,207 42,207 42,207 43,167 3.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 45,373 44,318 43,398 42,207 42,207 42,207 43,167 3.37%
NOSH 105,519 105,519 100,926 95,927 95,927 95,927 95,927 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.99% 0.91% 2.84% -4.02% -4.10% -6.22% -0.65% -
ROE -1.59% 1.70% 1.39% -4.42% -4.45% -6.81% -0.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.11 51.66 51.80 51.72 51.06 50.33 60.94 -11.05%
EPS 0.68 0.72 0.60 -1.95 -1.96 -3.00 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.43 0.44 0.44 0.44 0.45 -2.98%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.90 41.35 39.65 37.63 37.14 36.61 44.33 -5.22%
EPS -0.55 0.57 0.46 -1.42 -1.42 -2.18 -0.17 118.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3361 0.3291 0.3201 0.3201 0.3201 0.3274 3.36%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.155 0.165 0.175 0.165 0.20 0.19 0.20 -
P/RPS 0.30 0.32 0.34 0.32 0.39 0.38 0.33 -6.15%
P/EPS -22.65 23.15 29.24 -8.48 -10.22 -6.34 -87.60 -59.38%
EY -4.41 4.32 3.42 -11.79 -9.79 -15.78 -1.14 146.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.38 0.45 0.43 0.44 -12.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 16/08/19 24/05/19 28/02/19 29/11/18 17/08/18 28/05/18 -
Price 0.17 0.16 0.165 0.175 0.17 0.215 0.185 -
P/RPS 0.33 0.31 0.32 0.34 0.33 0.43 0.30 6.55%
P/EPS -24.85 22.45 27.57 -8.99 -8.68 -7.17 -81.03 -54.49%
EY -4.02 4.45 3.63 -11.12 -11.52 -13.94 -1.23 120.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.40 0.39 0.49 0.41 -1.63%

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