[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 30.71%
YoY- -11.19%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 25,788 12,422 70,278 55,353 39,646 14,140 80,019 -52.96%
PBT 71 -366 2,730 4,536 3,585 451 5,870 -94.71%
Tax -431 -223 -1,380 -938 -729 -418 -1,824 -61.74%
NP -360 -589 1,350 3,598 2,856 33 4,046 -
-
NP to SH -316 -566 1,603 3,826 2,927 63 3,665 -
-
Tax Rate 607.04% - 50.55% 20.68% 20.33% 92.68% 31.07% -
Total Cost 26,148 13,011 68,928 51,755 36,790 14,107 75,973 -50.85%
-
Net Worth 42,207 42,207 42,207 45,085 44,126 41,248 41,248 1.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 42,207 42,207 42,207 45,085 44,126 41,248 41,248 1.54%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.40% -4.74% 1.92% 6.50% 7.20% 0.23% 5.06% -
ROE -0.75% -1.34% 3.80% 8.49% 6.63% 0.15% 8.89% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.88 12.95 73.26 57.70 41.33 14.74 83.42 -52.96%
EPS -0.33 -0.59 1.67 3.99 3.05 0.03 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.47 0.46 0.43 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.59 9.44 53.40 42.06 30.12 10.74 60.80 -52.96%
EPS -0.24 -0.43 1.22 2.91 2.22 0.05 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3207 0.3207 0.3207 0.3426 0.3353 0.3134 0.3134 1.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.235 0.255 0.31 0.24 0.225 0.255 0.305 -
P/RPS 0.87 1.97 0.42 0.42 0.54 1.73 0.37 76.73%
P/EPS -71.34 -43.22 18.55 6.02 7.37 388.28 7.98 -
EY -1.40 -2.31 5.39 16.62 13.56 0.26 12.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.70 0.51 0.49 0.59 0.71 -17.69%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 18/08/17 23/05/17 27/02/17 21/11/16 19/08/16 27/05/16 -
Price 0.245 0.225 0.32 0.255 0.15 0.255 0.285 -
P/RPS 0.91 1.74 0.44 0.44 0.36 1.73 0.34 92.65%
P/EPS -74.37 -38.13 19.15 6.39 4.92 388.28 7.46 -
EY -1.34 -2.62 5.22 15.64 20.34 0.26 13.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.73 0.54 0.33 0.59 0.66 -10.36%

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