[EMICO] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -43.31%
YoY- 269.25%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 14,140 24,906 17,033 16,041 22,039 27,754 16,041 -8.07%
PBT 451 1,346 1,157 977 2,390 3,261 329 23.42%
Tax -418 -1,065 -423 99 -106 -883 14 -
NP 33 281 734 1,076 2,284 2,378 343 -79.03%
-
NP to SH 63 -314 748 1,288 2,272 2,416 364 -68.97%
-
Tax Rate 92.68% 79.12% 36.56% -10.13% 4.44% 27.08% -4.26% -
Total Cost 14,107 24,625 16,299 14,965 19,755 25,376 15,698 -6.88%
-
Net Worth 41,248 41,248 40,289 40,289 38,370 36,452 31,655 19.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 41,248 41,248 40,289 40,289 38,370 36,452 31,655 19.31%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.23% 1.13% 4.31% 6.71% 10.36% 8.57% 2.14% -
ROE 0.15% -0.76% 1.86% 3.20% 5.92% 6.63% 1.15% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.74 25.96 17.76 16.72 22.97 28.93 16.72 -8.06%
EPS 0.03 -0.33 0.78 1.34 2.37 2.52 0.38 -81.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.40 0.38 0.33 19.31%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.72 18.89 12.92 12.17 16.71 21.05 12.17 -8.11%
EPS 0.05 -0.24 0.57 0.98 1.72 1.83 0.28 -68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3128 0.3128 0.3056 0.3056 0.291 0.2765 0.2401 19.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.255 0.305 0.36 0.23 0.215 0.20 0.20 -
P/RPS 1.73 1.17 2.03 1.38 0.94 0.69 1.20 27.64%
P/EPS 388.28 -93.18 46.17 17.13 9.08 7.94 52.71 279.04%
EY 0.26 -1.07 2.17 5.84 11.02 12.59 1.90 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.86 0.55 0.54 0.53 0.61 -2.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 -
Price 0.255 0.285 0.31 0.27 0.195 0.205 0.20 -
P/RPS 1.73 1.10 1.75 1.61 0.85 0.71 1.20 27.64%
P/EPS 388.28 -87.07 39.76 20.11 8.23 8.14 52.71 279.04%
EY 0.26 -1.15 2.52 4.97 12.15 12.29 1.90 -73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.74 0.64 0.49 0.54 0.61 -2.19%

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