[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2022 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 78.37%
YoY- 136.38%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 28,276 13,185 61,273 47,280 31,810 13,945 39,548 -20.02%
PBT 2,794 996 1,401 1,942 1,005 -623 -1,260 -
Tax -233 -86 -822 -441 64 31 96 -
NP 2,561 910 579 1,501 1,069 -592 -1,164 -
-
NP to SH 2,583 918 372 1,270 712 -837 -862 -
-
Tax Rate 8.34% 8.63% 58.67% 22.71% -6.37% - - -
Total Cost 25,715 12,275 60,694 45,779 30,741 14,537 40,712 -26.36%
-
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
NOSH 124,667 124,592 123,592 123,592 123,217 122,747 122,747 1.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.06% 6.90% 0.94% 3.17% 3.36% -4.25% -2.94% -
ROE 5.05% 1.84% 0.75% 2.63% 1.52% -1.84% -1.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.68 10.58 49.58 38.25 25.82 11.36 32.22 -20.85%
EPS 2.07 0.74 0.30 1.03 0.58 -0.68 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.40 0.39 0.38 0.37 0.38 5.19%
Adjusted Per Share Value based on latest NOSH - 123,592
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.44 10.00 46.47 35.86 24.13 10.58 29.99 -20.03%
EPS 1.96 0.70 0.28 0.96 0.54 -0.63 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.378 0.3749 0.3656 0.3551 0.3444 0.3538 6.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.30 0.305 0.285 0.305 0.295 0.275 0.265 -
P/RPS 1.32 2.88 0.57 0.80 1.14 2.42 0.82 37.31%
P/EPS 14.48 41.40 94.69 29.68 51.05 -40.33 -37.74 -
EY 6.91 2.42 1.06 3.37 1.96 -2.48 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.71 0.78 0.78 0.74 0.70 2.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 22/08/23 24/05/23 23/02/23 23/11/22 18/08/22 24/05/22 -
Price 0.39 0.275 0.27 0.29 0.29 0.30 0.27 -
P/RPS 1.72 2.60 0.54 0.76 1.12 2.64 0.84 61.17%
P/EPS 18.82 37.32 89.70 28.22 50.19 -44.00 -38.45 -
EY 5.31 2.68 1.11 3.54 1.99 -2.27 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 0.68 0.74 0.76 0.81 0.71 21.40%

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