[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 37.03%
YoY- -143.93%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 38,080 22,039 75,435 47,683 31,642 16,637 69,262 -32.86%
PBT 3,367 2,390 2,618 -639 -968 -225 103 920.19%
Tax -7 -106 -826 56 42 21 -76 -79.57%
NP 3,360 2,284 1,792 -583 -926 -204 27 2385.28%
-
NP to SH 3,560 2,272 1,794 -619 -983 -222 328 389.50%
-
Tax Rate 0.21% 4.44% 31.55% - - - 73.79% -
Total Cost 34,720 19,755 73,643 48,266 32,568 16,841 69,235 -36.85%
-
Net Worth 40,289 38,370 36,516 31,426 31,655 31,655 32,615 15.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,289 38,370 36,516 31,426 31,655 31,655 32,615 15.11%
NOSH 95,927 95,927 96,096 95,230 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.82% 10.36% 2.38% -1.22% -2.93% -1.23% 0.04% -
ROE 8.84% 5.92% 4.91% -1.97% -3.11% -0.70% 1.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.70 22.97 78.50 50.07 32.99 17.34 72.20 -32.85%
EPS 3.71 2.37 1.87 -0.65 -1.02 -0.23 0.34 391.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.33 0.33 0.33 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.93 16.74 57.31 36.23 24.04 12.64 52.62 -32.86%
EPS 2.70 1.73 1.36 -0.47 -0.75 -0.17 0.25 387.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.2915 0.2774 0.2388 0.2405 0.2405 0.2478 15.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.215 0.20 0.20 0.25 0.22 0.22 -
P/RPS 0.58 0.94 0.25 0.40 0.76 1.27 0.30 55.13%
P/EPS 6.20 9.08 10.71 -30.77 -24.40 -95.06 64.34 -78.95%
EY 16.14 11.02 9.33 -3.25 -4.10 -1.05 1.55 376.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.53 0.61 0.76 0.67 0.65 -10.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 25/05/15 27/02/15 26/11/14 28/08/14 28/05/14 -
Price 0.27 0.195 0.205 0.20 0.23 0.305 0.225 -
P/RPS 0.68 0.85 0.26 0.40 0.70 1.76 0.31 68.74%
P/EPS 7.28 8.23 10.98 -30.77 -22.44 -131.79 65.80 -76.92%
EY 13.75 12.15 9.11 -3.25 -4.46 -0.76 1.52 333.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.54 0.61 0.70 0.92 0.66 -2.02%

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