[EMICO] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 188.64%
YoY- 134.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 34,348 35,216 52,629 54,858 53,926 54,516 52,275 -24.36%
PBT -2,444 -3,436 969 1,221 1,168 1,152 2,188 -
Tax -26 -180 -725 -882 -634 -656 -704 -88.84%
NP -2,470 -3,616 244 338 534 496 1,484 -
-
NP to SH -2,338 -3,504 606 640 -722 752 604 -
-
Tax Rate - - 74.82% 72.24% 54.28% 56.94% 32.18% -
Total Cost 36,818 38,832 52,385 54,520 53,392 54,020 50,791 -19.25%
-
Net Worth 44,517 44,318 45,373 45,373 45,373 44,318 43,398 1.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 44,517 44,318 45,373 45,373 45,373 44,318 43,398 1.70%
NOSH 105,995 105,519 105,519 105,519 105,519 105,519 100,926 3.31%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -7.19% -10.27% 0.46% 0.62% 0.99% 0.91% 2.84% -
ROE -5.25% -7.91% 1.34% 1.41% -1.59% 1.70% 1.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.41 33.37 49.88 51.99 51.11 51.66 51.80 -26.78%
EPS -2.20 -3.32 0.57 0.60 0.68 0.72 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.43 0.43 0.43 0.42 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 105,519
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.05 26.71 39.91 41.61 40.90 41.35 39.65 -24.36%
EPS -1.77 -2.66 0.46 0.49 -0.55 0.57 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.3361 0.3441 0.3441 0.3441 0.3361 0.3291 1.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.305 0.14 0.105 0.185 0.155 0.165 0.175 -
P/RPS 0.94 0.42 0.21 0.36 0.30 0.32 0.34 96.62%
P/EPS -13.83 -4.22 18.28 30.50 -22.65 23.15 29.24 -
EY -7.23 -23.72 5.47 3.28 -4.41 4.32 3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.33 0.24 0.43 0.36 0.39 0.41 46.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 06/08/20 26/06/20 28/02/20 28/11/19 16/08/19 24/05/19 -
Price 0.32 0.165 0.14 0.17 0.17 0.16 0.165 -
P/RPS 0.99 0.49 0.28 0.33 0.33 0.31 0.32 111.88%
P/EPS -14.51 -4.97 24.38 28.03 -24.85 22.45 27.57 -
EY -6.89 -20.13 4.10 3.57 -4.02 4.45 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.39 0.33 0.40 0.40 0.38 0.38 58.53%

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