[EMICO] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 26.01%
YoY- 326.13%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 47,804 52,629 56,209 54,750 53,835 52,275 55,981 -10.00%
PBT -178 969 3,967 3,377 3,016 2,188 -533 -51.89%
Tax -606 -725 -735 -623 -657 -704 -754 -13.56%
NP -784 244 3,232 2,754 2,359 1,484 -1,287 -28.16%
-
NP to SH -458 606 2,484 1,904 1,511 604 -1,106 -44.47%
-
Tax Rate - 74.82% 18.53% 18.45% 21.78% 32.18% - -
Total Cost 48,588 52,385 52,977 51,996 51,476 50,791 57,268 -10.38%
-
Net Worth 44,318 45,373 45,373 45,373 44,318 43,398 42,207 3.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 44,318 45,373 45,373 45,373 44,318 43,398 42,207 3.31%
NOSH 105,519 105,519 105,519 105,519 105,519 100,926 95,927 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.64% 0.46% 5.75% 5.03% 4.38% 2.84% -2.30% -
ROE -1.03% 1.34% 5.47% 4.20% 3.41% 1.39% -2.62% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.30 49.88 53.27 51.89 51.02 51.80 58.36 -15.55%
EPS -0.43 0.57 2.35 1.80 1.43 0.60 -1.15 -48.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.43 0.43 0.43 0.42 0.43 0.44 -3.05%
Adjusted Per Share Value based on latest NOSH - 105,519
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.26 39.91 42.63 41.52 40.83 39.65 42.46 -9.99%
EPS -0.35 0.46 1.88 1.44 1.15 0.46 -0.84 -44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3361 0.3441 0.3441 0.3441 0.3361 0.3291 0.3201 3.30%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.14 0.105 0.185 0.155 0.165 0.175 0.165 -
P/RPS 0.31 0.21 0.35 0.30 0.32 0.34 0.28 7.02%
P/EPS -32.25 18.28 7.86 8.59 11.52 29.24 -14.31 71.97%
EY -3.10 5.47 12.72 11.64 8.68 3.42 -6.99 -41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.43 0.36 0.39 0.41 0.38 -8.98%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 06/08/20 26/06/20 28/02/20 28/11/19 16/08/19 24/05/19 28/02/19 -
Price 0.165 0.14 0.17 0.17 0.16 0.165 0.175 -
P/RPS 0.36 0.28 0.32 0.33 0.31 0.32 0.30 12.93%
P/EPS -38.01 24.38 7.22 9.42 11.17 27.57 -15.18 84.49%
EY -2.63 4.10 13.85 10.61 8.95 3.63 -6.59 -45.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.40 0.40 0.38 0.38 0.40 -1.67%

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