[EMICO] QoQ 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- -63.98%
YoY- 134.11%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 15,091 13,185 13,993 15,470 17,865 13,945 13,303 8.76%
PBT 1,798 996 -541 937 1,628 -623 2,246 -13.77%
Tax -147 -86 -381 -505 33 31 188 -
NP 1,651 910 -922 432 1,661 -592 2,434 -22.78%
-
NP to SH 1,665 918 -898 558 1,549 -837 2,629 -26.23%
-
Tax Rate 8.18% 8.63% - 53.90% -2.03% - -8.37% -
Total Cost 13,440 12,275 14,915 15,038 16,204 14,537 10,869 15.19%
-
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 10.94% 6.90% -6.59% 2.79% 9.30% -4.25% 18.30% -
ROE 3.26% 1.84% -1.82% 1.16% 3.31% -1.84% 5.64% -
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 12.11 10.58 11.32 12.52 14.50 11.36 10.84 7.65%
EPS 1.34 0.74 -0.73 0.45 1.26 -0.68 2.14 -26.78%
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 11.45 10.00 10.61 11.73 13.55 10.58 10.09 8.78%
EPS 1.26 0.70 -0.68 0.42 1.17 -0.63 1.99 -26.24%
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 2.48 2.88 2.52 2.44 2.03 2.42 2.45 0.81%
P/EPS 22.46 41.40 -39.22 67.56 23.47 -40.33 12.37 48.77%
EY 4.45 2.42 -2.55 1.48 4.26 -2.48 8.08 -32.78%
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 3.22 2.60 2.38 2.32 2.00 2.64 2.49 18.67%
P/EPS 29.20 37.32 -37.16 64.23 23.07 -44.00 12.61 74.94%
EY 3.42 2.68 -2.69 1.56 4.33 -2.27 7.93 -42.88%
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