[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Announcement Date
06-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -244.55%
YoY- -565.96%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 34,040 26,720 17,174 8,804 52,629 41,144 26,963 16.79%
PBT -2,979 -1,470 -1,222 -859 969 916 584 -
Tax 601 18 -13 -45 -725 -662 -317 -
NP -2,378 -1,452 -1,235 -904 244 254 267 -
-
NP to SH -2,548 -1,746 -1,169 -876 606 480 -361 267.51%
-
Tax Rate - - - - 74.82% 72.27% 54.28% -
Total Cost 36,418 28,172 18,409 9,708 52,385 40,890 26,696 22.97%
-
Net Worth 44,833 44,806 44,517 44,318 45,373 45,373 45,373 -0.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 44,833 44,806 44,517 44,318 45,373 45,373 45,373 -0.79%
NOSH 114,958 114,887 105,995 105,519 105,519 105,519 105,519 5.87%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -6.99% -5.43% -7.19% -10.27% 0.46% 0.62% 0.99% -
ROE -5.68% -3.90% -2.63% -1.98% 1.34% 1.06% -0.80% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.61 23.26 16.20 8.34 49.88 38.99 25.55 10.32%
EPS -2.22 -1.52 -1.10 -0.83 0.57 0.45 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.42 0.42 0.43 0.43 0.43 -6.29%
Adjusted Per Share Value based on latest NOSH - 105,519
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.82 20.26 13.02 6.68 39.91 31.20 20.45 16.80%
EPS -1.93 -1.32 -0.89 -0.66 0.46 0.36 -0.27 270.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3398 0.3376 0.3361 0.3441 0.3441 0.3441 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.295 0.285 0.305 0.14 0.105 0.185 0.155 -
P/RPS 1.00 1.23 1.88 1.68 0.21 0.47 0.61 38.98%
P/EPS -13.31 -18.75 -27.65 -16.86 18.28 40.67 -45.31 -55.77%
EY -7.51 -5.33 -3.62 -5.93 5.47 2.46 -2.21 125.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.33 0.24 0.43 0.36 64.49%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 27/11/20 06/08/20 26/06/20 28/02/20 28/11/19 -
Price 0.29 0.305 0.32 0.165 0.14 0.17 0.17 -
P/RPS 0.98 1.31 1.97 1.98 0.28 0.44 0.67 28.82%
P/EPS -13.08 -20.07 -29.01 -19.88 24.38 37.37 -49.69 -58.89%
EY -7.64 -4.98 -3.45 -5.03 4.10 2.68 -2.01 143.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.76 0.39 0.33 0.40 0.40 50.64%

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