[EMICO] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -41.93%
YoY- 105.49%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,506 14,140 24,906 17,033 16,041 22,039 27,754 -5.46%
PBT 3,134 451 1,346 1,157 977 2,390 3,261 -2.60%
Tax -311 -418 -1,065 -423 99 -106 -883 -50.03%
NP 2,823 33 281 734 1,076 2,284 2,378 12.08%
-
NP to SH 2,864 63 -314 748 1,288 2,272 2,416 11.97%
-
Tax Rate 9.92% 92.68% 79.12% 36.56% -10.13% 4.44% 27.08% -
Total Cost 22,683 14,107 24,625 16,299 14,965 19,755 25,376 -7.18%
-
Net Worth 44,126 41,248 41,248 40,289 40,289 38,370 36,452 13.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 44,126 41,248 41,248 40,289 40,289 38,370 36,452 13.54%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.07% 0.23% 1.13% 4.31% 6.71% 10.36% 8.57% -
ROE 6.49% 0.15% -0.76% 1.86% 3.20% 5.92% 6.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.59 14.74 25.96 17.76 16.72 22.97 28.93 -5.45%
EPS 2.99 0.03 -0.33 0.78 1.34 2.37 2.52 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.43 0.42 0.42 0.40 0.38 13.54%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.34 10.72 18.89 12.92 12.17 16.71 21.05 -5.47%
EPS 2.17 0.05 -0.24 0.57 0.98 1.72 1.83 11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3347 0.3128 0.3128 0.3056 0.3056 0.291 0.2765 13.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.225 0.255 0.305 0.36 0.23 0.215 0.20 -
P/RPS 0.85 1.73 1.17 2.03 1.38 0.94 0.69 14.87%
P/EPS 7.54 388.28 -93.18 46.17 17.13 9.08 7.94 -3.37%
EY 13.27 0.26 -1.07 2.17 5.84 11.02 12.59 3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.71 0.86 0.55 0.54 0.53 -5.08%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 25/05/15 -
Price 0.15 0.255 0.285 0.31 0.27 0.195 0.205 -
P/RPS 0.56 1.73 1.10 1.75 1.61 0.85 0.71 -14.59%
P/EPS 5.02 388.28 -87.07 39.76 20.11 8.23 8.14 -27.48%
EY 19.90 0.26 -1.15 2.52 4.97 12.15 12.29 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.59 0.66 0.74 0.64 0.49 0.54 -27.92%

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