[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -21.28%
YoY- 154.79%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,642 16,637 69,262 38,349 38,349 15,171 77,663 -45.01%
PBT -968 -225 103 1,328 1,587 -150 -2,360 -44.76%
Tax 42 21 -76 61 42 21 65 -25.23%
NP -926 -204 27 1,389 1,629 -129 -2,295 -45.36%
-
NP to SH -983 -222 328 1,409 1,790 -74 -1,987 -37.42%
-
Tax Rate - - 73.79% -4.59% -2.65% - - -
Total Cost 32,568 16,841 69,235 36,960 36,720 15,300 79,958 -45.02%
-
Net Worth 31,655 31,655 32,615 33,547 33,574 31,655 31,655 0.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 31,655 31,655 32,615 33,547 33,574 31,655 31,655 0.00%
NOSH 95,927 95,927 95,927 95,850 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.93% -1.23% 0.04% 3.62% 4.25% -0.85% -2.96% -
ROE -3.11% -0.70% 1.01% 4.20% 5.33% -0.23% -6.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.99 17.34 72.20 40.01 39.98 15.82 80.96 -45.00%
EPS -1.02 -0.23 0.34 1.47 1.87 -0.08 -2.07 -37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.35 0.35 0.33 0.33 0.00%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.04 12.64 52.62 29.14 29.14 11.53 59.01 -45.01%
EPS -0.75 -0.17 0.25 1.07 1.36 -0.06 -1.51 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2405 0.2405 0.2478 0.2549 0.2551 0.2405 0.2405 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.25 0.22 0.22 0.21 0.20 0.195 0.19 -
P/RPS 0.76 1.27 0.30 0.52 0.50 1.23 0.23 121.68%
P/EPS -24.40 -95.06 64.34 14.29 10.72 -252.78 -9.17 91.90%
EY -4.10 -1.05 1.55 7.00 9.33 -0.40 -10.90 -47.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.65 0.60 0.57 0.59 0.58 19.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 28/05/13 -
Price 0.23 0.305 0.225 0.215 0.20 0.19 0.225 -
P/RPS 0.70 1.76 0.31 0.54 0.50 1.20 0.28 84.09%
P/EPS -22.44 -131.79 65.80 14.63 10.72 -246.30 -10.86 62.15%
EY -4.46 -0.76 1.52 6.84 9.33 -0.41 -9.21 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.92 0.66 0.61 0.57 0.58 0.68 1.94%

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