[EMICO] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -295.37%
YoY- -151.44%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 58,101 58,454 54,608 56,420 68,560 70,278 80,259 -19.42%
PBT 332 506 -1,630 -784 1,913 2,730 5,882 -85.36%
Tax -875 -887 -1,295 -1,171 -1,274 -1,469 -2,003 -42.51%
NP -543 -381 -2,925 -1,955 639 1,261 3,879 -
-
NP to SH -372 -219 -2,825 -1,729 885 1,514 3,512 -
-
Tax Rate 263.55% 175.30% - - 66.60% 53.81% 34.05% -
Total Cost 58,644 58,835 57,533 58,375 67,921 69,017 76,380 -16.19%
-
Net Worth 42,207 43,167 42,207 42,207 42,207 42,207 45,085 -4.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 42,207 43,167 42,207 42,207 42,207 42,207 45,085 -4.31%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.93% -0.65% -5.36% -3.47% 0.93% 1.79% 4.83% -
ROE -0.88% -0.51% -6.69% -4.10% 2.10% 3.59% 7.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.57 60.94 56.93 58.82 71.47 73.26 83.67 -19.42%
EPS -0.39 -0.23 -2.94 -1.80 0.92 1.58 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.44 0.44 0.44 0.44 0.47 -4.31%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.06 44.33 41.42 42.79 52.00 53.30 60.87 -19.43%
EPS -0.28 -0.17 -2.14 -1.31 0.67 1.15 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.3274 0.3201 0.3201 0.3201 0.3201 0.3419 -4.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.19 0.20 0.235 0.235 0.255 0.31 0.24 -
P/RPS 0.31 0.33 0.41 0.40 0.36 0.42 0.29 4.55%
P/EPS -48.99 -87.60 -7.98 -13.04 27.64 19.64 6.56 -
EY -2.04 -1.14 -12.53 -7.67 3.62 5.09 15.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.53 0.53 0.58 0.70 0.51 -10.77%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 28/05/18 27/02/18 28/11/17 18/08/17 23/05/17 27/02/17 -
Price 0.215 0.185 0.215 0.245 0.225 0.32 0.255 -
P/RPS 0.35 0.30 0.38 0.42 0.31 0.44 0.30 10.85%
P/EPS -55.44 -81.03 -7.30 -13.59 24.39 20.28 6.97 -
EY -1.80 -1.23 -13.70 -7.36 4.10 4.93 14.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.49 0.56 0.51 0.73 0.54 -6.28%

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