[EMICO] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -25.46%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 63,620 55,780 39,548 34,993 32,650 30,140 34,040 51.67%
PBT 2,010 -2,492 -1,260 -4,674 -3,770 -4,180 -2,979 -
Tax 128 124 96 -122 -120 -120 601 -64.30%
NP 2,138 -2,368 -1,164 -4,797 -3,890 -4,300 -2,378 -
-
NP to SH 1,424 -3,348 -862 -4,654 -3,710 -4,148 -2,548 -
-
Tax Rate -6.37% - - - - - - -
Total Cost 61,482 58,148 40,712 39,790 36,540 34,440 36,418 41.73%
-
Net Worth 46,822 45,416 46,644 42,961 45,416 43,684 44,833 2.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 46,822 45,416 46,644 42,961 45,416 43,684 44,833 2.93%
NOSH 123,217 122,747 122,747 122,747 122,747 114,958 114,958 4.72%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.36% -4.25% -2.94% -13.71% -11.91% -14.27% -6.99% -
ROE 3.04% -7.37% -1.85% -10.83% -8.17% -9.50% -5.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.63 45.44 32.22 28.51 26.60 26.22 29.61 44.82%
EPS 1.16 -2.72 -0.70 -3.79 -3.02 -3.60 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.38 0.35 0.37 0.38 0.39 -1.71%
Adjusted Per Share Value based on latest NOSH - 122,747
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 48.25 42.30 29.99 26.54 24.76 22.86 25.82 51.65%
EPS 1.08 -2.54 -0.65 -3.53 -2.81 -3.15 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3444 0.3538 0.3258 0.3444 0.3313 0.34 2.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.295 0.275 0.265 0.32 0.40 0.275 0.295 -
P/RPS 0.57 0.61 0.82 1.12 1.50 1.05 1.00 -31.23%
P/EPS 25.53 -10.08 -37.74 -8.44 -13.23 -7.62 -13.31 -
EY 3.92 -9.92 -2.65 -11.85 -7.56 -13.12 -7.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.70 0.91 1.08 0.72 0.76 1.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 18/08/22 24/05/22 22/02/22 26/11/21 28/09/21 25/05/21 -
Price 0.29 0.30 0.27 0.295 0.34 0.435 0.29 -
P/RPS 0.56 0.66 0.84 1.03 1.28 1.66 0.98 -31.11%
P/EPS 25.09 -11.00 -38.45 -7.78 -11.25 -12.06 -13.08 -
EY 3.99 -9.09 -2.60 -12.85 -8.89 -8.29 -7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.71 0.84 0.92 1.14 0.74 1.79%

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