[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 26.64%
YoY- 1123.42%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 80,019 55,113 38,080 22,039 75,435 47,683 31,642 85.51%
PBT 5,870 4,524 3,367 2,390 2,618 -639 -968 -
Tax -1,824 -430 -7 -106 -826 56 42 -
NP 4,046 4,094 3,360 2,284 1,792 -583 -926 -
-
NP to SH 3,665 4,308 3,560 2,272 1,794 -619 -983 -
-
Tax Rate 31.07% 9.50% 0.21% 4.44% 31.55% - - -
Total Cost 75,973 51,019 34,720 19,755 73,643 48,266 32,568 75.80%
-
Net Worth 41,248 40,289 40,289 38,370 36,516 31,426 31,655 19.28%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 41,248 40,289 40,289 38,370 36,516 31,426 31,655 19.28%
NOSH 95,927 95,927 95,927 95,927 96,096 95,230 95,927 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.06% 7.43% 8.82% 10.36% 2.38% -1.22% -2.93% -
ROE 8.89% 10.69% 8.84% 5.92% 4.91% -1.97% -3.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 83.42 57.45 39.70 22.97 78.50 50.07 32.99 85.50%
EPS 3.82 4.49 3.71 2.37 1.87 -0.65 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.40 0.38 0.33 0.33 19.27%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 60.69 41.80 28.88 16.71 57.21 36.16 24.00 85.50%
EPS 2.78 3.27 2.70 1.72 1.36 -0.47 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.3056 0.3056 0.291 0.2769 0.2383 0.2401 19.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.305 0.36 0.23 0.215 0.20 0.20 0.25 -
P/RPS 0.37 0.63 0.58 0.94 0.25 0.40 0.76 -38.08%
P/EPS 7.98 8.02 6.20 9.08 10.71 -30.77 -24.40 -
EY 12.53 12.47 16.14 11.02 9.33 -3.25 -4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.55 0.54 0.53 0.61 0.76 -4.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 26/11/14 -
Price 0.285 0.31 0.27 0.195 0.205 0.20 0.23 -
P/RPS 0.34 0.54 0.68 0.85 0.26 0.40 0.70 -38.18%
P/EPS 7.46 6.90 7.28 8.23 10.98 -30.77 -22.44 -
EY 13.41 14.49 13.75 12.15 9.11 -3.25 -4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.64 0.49 0.54 0.61 0.70 -3.84%

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