[EMICO] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -31.35%
YoY- 60.85%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 54,750 53,835 52,275 55,981 57,154 58,101 58,454 -4.26%
PBT 3,377 3,016 2,188 -533 -170 332 506 254.06%
Tax -623 -657 -704 -754 -854 -875 -887 -20.96%
NP 2,754 2,359 1,484 -1,287 -1,024 -543 -381 -
-
NP to SH 1,904 1,511 604 -1,106 -842 -372 -219 -
-
Tax Rate 18.45% 21.78% 32.18% - - 263.55% 175.30% -
Total Cost 51,996 51,476 50,791 57,268 58,178 58,644 58,835 -7.90%
-
Net Worth 45,373 44,318 43,398 42,207 42,207 42,207 43,167 3.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 45,373 44,318 43,398 42,207 42,207 42,207 43,167 3.37%
NOSH 105,519 105,519 100,926 95,927 95,927 95,927 95,927 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.03% 4.38% 2.84% -2.30% -1.79% -0.93% -0.65% -
ROE 4.20% 3.41% 1.39% -2.62% -1.99% -0.88% -0.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.89 51.02 51.80 58.36 59.58 60.57 60.94 -10.15%
EPS 1.80 1.43 0.60 -1.15 -0.88 -0.39 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.43 0.44 0.44 0.44 0.45 -2.98%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.52 40.83 39.65 42.46 43.35 44.06 44.33 -4.26%
EPS 1.44 1.15 0.46 -0.84 -0.64 -0.28 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3361 0.3291 0.3201 0.3201 0.3201 0.3274 3.36%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.155 0.165 0.175 0.165 0.20 0.19 0.20 -
P/RPS 0.30 0.32 0.34 0.28 0.34 0.31 0.33 -6.15%
P/EPS 8.59 11.52 29.24 -14.31 -22.79 -48.99 -87.60 -
EY 11.64 8.68 3.42 -6.99 -4.39 -2.04 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.38 0.45 0.43 0.44 -12.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 16/08/19 24/05/19 28/02/19 29/11/18 17/08/18 28/05/18 -
Price 0.17 0.16 0.165 0.175 0.17 0.215 0.185 -
P/RPS 0.33 0.31 0.32 0.30 0.29 0.35 0.30 6.55%
P/EPS 9.42 11.17 27.57 -15.18 -19.37 -55.44 -81.03 -
EY 10.61 8.95 3.63 -6.59 -5.16 -1.80 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.40 0.39 0.49 0.41 -1.63%

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