[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 389.82%
YoY- 446.95%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 55,113 38,080 22,039 75,435 47,683 31,642 16,637 121.73%
PBT 4,524 3,367 2,390 2,618 -639 -968 -225 -
Tax -430 -7 -106 -826 56 42 21 -
NP 4,094 3,360 2,284 1,792 -583 -926 -204 -
-
NP to SH 4,308 3,560 2,272 1,794 -619 -983 -222 -
-
Tax Rate 9.50% 0.21% 4.44% 31.55% - - - -
Total Cost 51,019 34,720 19,755 73,643 48,266 32,568 16,841 108.94%
-
Net Worth 40,289 40,289 38,370 36,516 31,426 31,655 31,655 17.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 40,289 40,289 38,370 36,516 31,426 31,655 31,655 17.39%
NOSH 95,927 95,927 95,927 96,096 95,230 95,927 95,927 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.43% 8.82% 10.36% 2.38% -1.22% -2.93% -1.23% -
ROE 10.69% 8.84% 5.92% 4.91% -1.97% -3.11% -0.70% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 57.45 39.70 22.97 78.50 50.07 32.99 17.34 121.75%
EPS 4.49 3.71 2.37 1.87 -0.65 -1.02 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.40 0.38 0.33 0.33 0.33 17.39%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.80 28.88 16.71 57.21 36.16 24.00 12.62 121.71%
EPS 3.27 2.70 1.72 1.36 -0.47 -0.75 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3056 0.3056 0.291 0.2769 0.2383 0.2401 0.2401 17.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.36 0.23 0.215 0.20 0.20 0.25 0.22 -
P/RPS 0.63 0.58 0.94 0.25 0.40 0.76 1.27 -37.25%
P/EPS 8.02 6.20 9.08 10.71 -30.77 -24.40 -95.06 -
EY 12.47 16.14 11.02 9.33 -3.25 -4.10 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.54 0.53 0.61 0.76 0.67 18.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 26/11/14 28/08/14 -
Price 0.31 0.27 0.195 0.205 0.20 0.23 0.305 -
P/RPS 0.54 0.68 0.85 0.26 0.40 0.70 1.76 -54.41%
P/EPS 6.90 7.28 8.23 10.98 -30.77 -22.44 -131.79 -
EY 14.49 13.75 12.15 9.11 -3.25 -4.46 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.49 0.54 0.61 0.70 0.92 -13.47%

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