[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -14.93%
YoY- 104.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 55,353 39,646 14,140 80,019 55,113 38,080 22,039 84.25%
PBT 4,536 3,585 451 5,870 4,524 3,367 2,390 52.99%
Tax -938 -729 -418 -1,824 -430 -7 -106 325.00%
NP 3,598 2,856 33 4,046 4,094 3,360 2,284 35.20%
-
NP to SH 3,826 2,927 63 3,665 4,308 3,560 2,272 41.32%
-
Tax Rate 20.68% 20.33% 92.68% 31.07% 9.50% 0.21% 4.44% -
Total Cost 51,755 36,790 14,107 75,973 51,019 34,720 19,755 89.48%
-
Net Worth 45,085 44,126 41,248 41,248 40,289 40,289 38,370 11.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,085 44,126 41,248 41,248 40,289 40,289 38,370 11.29%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.50% 7.20% 0.23% 5.06% 7.43% 8.82% 10.36% -
ROE 8.49% 6.63% 0.15% 8.89% 10.69% 8.84% 5.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.70 41.33 14.74 83.42 57.45 39.70 22.97 84.27%
EPS 3.99 3.05 0.03 3.82 4.49 3.71 2.37 41.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.43 0.43 0.42 0.42 0.40 11.29%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.98 30.07 10.72 60.69 41.80 28.88 16.71 84.28%
EPS 2.90 2.22 0.05 2.78 3.27 2.70 1.72 41.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.3347 0.3128 0.3128 0.3056 0.3056 0.291 11.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.24 0.225 0.255 0.305 0.36 0.23 0.215 -
P/RPS 0.42 0.54 1.73 0.37 0.63 0.58 0.94 -41.41%
P/EPS 6.02 7.37 388.28 7.98 8.02 6.20 9.08 -23.87%
EY 16.62 13.56 0.26 12.53 12.47 16.14 11.02 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.59 0.71 0.86 0.55 0.54 -3.72%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 -
Price 0.255 0.15 0.255 0.285 0.31 0.27 0.195 -
P/RPS 0.44 0.36 1.73 0.34 0.54 0.68 0.85 -35.40%
P/EPS 6.39 4.92 388.28 7.46 6.90 7.28 8.23 -15.45%
EY 15.64 20.34 0.26 13.41 14.49 13.75 12.15 18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.59 0.66 0.74 0.64 0.49 6.66%

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