[EMICO] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
06-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -175.58%
YoY- -130.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 34,040 38,205 42,840 47,804 52,629 56,209 54,750 -27.13%
PBT -2,979 -1,417 -837 -178 969 3,967 3,377 -
Tax 601 -45 -421 -606 -725 -735 -623 -
NP -2,378 -1,462 -1,258 -784 244 3,232 2,754 -
-
NP to SH -2,548 -1,620 -924 -458 606 2,484 1,904 -
-
Tax Rate - - - - 74.82% 18.53% 18.45% -
Total Cost 36,418 39,667 44,098 48,588 52,385 52,977 51,996 -21.11%
-
Net Worth 44,833 44,806 44,517 44,318 45,373 45,373 45,373 -0.79%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 44,833 44,806 44,517 44,318 45,373 45,373 45,373 -0.79%
NOSH 114,958 114,887 105,995 105,519 105,519 105,519 105,519 5.87%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -6.99% -3.83% -2.94% -1.64% 0.46% 5.75% 5.03% -
ROE -5.68% -3.62% -2.08% -1.03% 1.34% 5.47% 4.20% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.61 33.25 40.42 45.30 49.88 53.27 51.89 -31.17%
EPS -2.22 -1.41 -0.87 -0.43 0.57 2.35 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.42 0.42 0.43 0.43 0.43 -6.29%
Adjusted Per Share Value based on latest NOSH - 105,519
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.86 29.03 32.55 36.32 39.99 42.71 41.60 -27.14%
EPS -1.94 -1.23 -0.70 -0.35 0.46 1.89 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3406 0.3404 0.3382 0.3367 0.3447 0.3447 0.3447 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.295 0.285 0.305 0.14 0.105 0.185 0.155 -
P/RPS 1.00 0.86 0.75 0.31 0.21 0.35 0.30 122.98%
P/EPS -13.31 -20.21 -34.99 -32.25 18.28 7.86 8.59 -
EY -7.51 -4.95 -2.86 -3.10 5.47 12.72 11.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.73 0.33 0.24 0.43 0.36 64.49%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 27/11/20 06/08/20 26/06/20 28/02/20 28/11/19 -
Price 0.29 0.305 0.32 0.165 0.14 0.17 0.17 -
P/RPS 0.98 0.92 0.79 0.36 0.28 0.32 0.33 106.46%
P/EPS -13.08 -21.63 -36.71 -38.01 24.38 7.22 9.42 -
EY -7.64 -4.62 -2.72 -2.63 4.10 13.85 10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.76 0.39 0.33 0.40 0.40 50.64%

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