[EMICO] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -78.03%
YoY- 143.16%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 61,082 56,552 52,740 61,273 63,040 63,620 55,780 6.22%
PBT 6,118 5,588 3,984 1,401 2,589 2,010 -2,492 -
Tax -1,172 -466 -344 -822 -588 128 124 -
NP 4,946 5,122 3,640 579 2,001 2,138 -2,368 -
-
NP to SH 4,992 5,166 3,672 372 1,693 1,424 -3,348 -
-
Tax Rate 19.16% 8.34% 8.63% 58.67% 22.71% -6.37% - -
Total Cost 56,136 51,430 49,100 60,694 61,038 61,482 58,148 -2.31%
-
Net Worth 52,777 51,113 49,837 49,437 48,201 46,822 45,416 10.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 52,777 51,113 49,837 49,437 48,201 46,822 45,416 10.50%
NOSH 125,661 124,667 124,592 123,592 123,592 123,217 122,747 1.57%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.10% 9.06% 6.90% 0.94% 3.17% 3.36% -4.25% -
ROE 9.46% 10.11% 7.37% 0.75% 3.51% 3.04% -7.37% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 48.61 45.36 42.33 49.58 51.01 51.63 45.44 4.58%
EPS 3.97 4.14 2.96 0.30 1.37 1.16 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.40 0.40 0.39 0.38 0.37 8.79%
Adjusted Per Share Value based on latest NOSH - 123,592
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.41 42.97 40.07 46.55 47.90 48.34 42.38 6.22%
EPS 3.79 3.93 2.79 0.28 1.29 1.08 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.3884 0.3787 0.3756 0.3662 0.3558 0.3451 10.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.34 0.30 0.305 0.285 0.305 0.295 0.275 -
P/RPS 0.70 0.66 0.72 0.57 0.60 0.57 0.61 9.58%
P/EPS 8.56 7.24 10.35 94.69 22.26 25.53 -10.08 -
EY 11.68 13.81 9.66 1.06 4.49 3.92 -9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 0.76 0.71 0.78 0.78 0.74 6.19%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 24/11/23 22/08/23 24/05/23 23/02/23 23/11/22 18/08/22 -
Price 0.325 0.39 0.275 0.27 0.29 0.29 0.30 -
P/RPS 0.67 0.86 0.65 0.54 0.57 0.56 0.66 1.00%
P/EPS 8.18 9.41 9.33 89.70 21.17 25.09 -11.00 -
EY 12.22 10.63 10.72 1.11 4.72 3.99 -9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.69 0.68 0.74 0.76 0.81 -3.31%

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