[EMICO] QoQ Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 181.37%
YoY- 262.78%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 16,695 61,016 45,812 28,276 13,185 61,273 47,280 -50.07%
PBT 1,316 5,517 4,589 2,794 996 1,401 1,942 -22.86%
Tax -262 -2,788 -879 -233 -86 -822 -441 -29.35%
NP 1,054 2,729 3,710 2,561 910 579 1,501 -21.01%
-
NP to SH 1,054 2,855 3,744 2,583 918 372 1,270 -11.69%
-
Tax Rate 19.91% 50.53% 19.15% 8.34% 8.63% 58.67% 22.71% -
Total Cost 15,641 58,287 42,102 25,715 12,275 60,694 45,779 -51.15%
-
Net Worth 55,228 52,777 52,777 51,113 49,837 49,437 48,201 9.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 55,228 52,777 52,777 51,113 49,837 49,437 48,201 9.50%
NOSH 131,496 125,661 125,661 124,667 124,592 123,592 123,592 4.22%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.31% 4.47% 8.10% 9.06% 6.90% 0.94% 3.17% -
ROE 1.91% 5.41% 7.09% 5.05% 1.84% 0.75% 2.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.70 48.56 36.46 22.68 10.58 49.58 38.25 -52.08%
EPS 0.80 2.27 2.98 2.07 0.74 0.30 1.03 -15.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.41 0.40 0.40 0.39 5.06%
Adjusted Per Share Value based on latest NOSH - 124,667
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.66 46.28 34.74 21.44 10.00 46.47 35.86 -50.08%
EPS 0.80 2.17 2.84 1.96 0.70 0.28 0.96 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4003 0.4003 0.3877 0.378 0.3749 0.3656 9.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.335 0.31 0.34 0.30 0.305 0.285 0.305 -
P/RPS 2.64 0.64 0.93 1.32 2.88 0.57 0.80 121.81%
P/EPS 41.79 13.64 11.41 14.48 41.40 94.69 29.68 25.65%
EY 2.39 7.33 8.76 6.91 2.42 1.06 3.37 -20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.81 0.73 0.76 0.71 0.78 1.70%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 30/05/24 22/02/24 24/11/23 22/08/23 24/05/23 23/02/23 -
Price 0.285 0.325 0.325 0.39 0.275 0.27 0.29 -
P/RPS 2.24 0.67 0.89 1.72 2.60 0.54 0.76 105.70%
P/EPS 35.56 14.30 10.91 18.82 37.32 89.70 28.22 16.68%
EY 2.81 6.99 9.17 5.31 2.68 1.11 3.54 -14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.77 0.95 0.69 0.68 0.74 -5.48%

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