[EMICO] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -26.88%
YoY- -52.14%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,425 87,108 75,802 77,663 70,601 62,166 67,368 9.69%
PBT -1,497 -469 -2,294 -2,360 -1,774 -1,757 -1,529 -1.39%
Tax 141 65 64 65 97 89 -58 -
NP -1,356 -404 -2,230 -2,295 -1,677 -1,668 -1,587 -9.93%
-
NP to SH -1,131 17 -1,900 -1,987 -1,566 -1,674 -1,549 -18.86%
-
Tax Rate - - - - - - - -
Total Cost 78,781 87,512 78,032 79,958 72,278 63,834 68,955 9.26%
-
Net Worth 33,574 33,574 31,655 31,655 34,533 33,574 33,574 0.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,574 33,574 31,655 31,655 34,533 33,574 33,574 0.00%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.75% -0.46% -2.94% -2.96% -2.38% -2.68% -2.36% -
ROE -3.37% 0.05% -6.00% -6.28% -4.53% -4.99% -4.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.71 90.81 79.02 80.96 73.60 64.81 70.23 9.68%
EPS -1.18 0.02 -1.98 -2.07 -1.63 -1.75 -1.61 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.33 0.33 0.36 0.35 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.83 66.18 57.59 59.01 53.64 47.23 51.18 9.70%
EPS -0.86 0.01 -1.44 -1.51 -1.19 -1.27 -1.18 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2551 0.2405 0.2405 0.2624 0.2551 0.2551 0.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.21 0.20 0.195 0.19 0.19 0.19 0.19 -
P/RPS 0.26 0.22 0.25 0.23 0.26 0.29 0.27 -2.47%
P/EPS -17.81 1,128.55 -9.85 -9.17 -11.64 -10.89 -11.77 31.70%
EY -5.61 0.09 -10.16 -10.90 -8.59 -9.18 -8.50 -24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.59 0.58 0.53 0.54 0.54 7.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.215 0.20 0.19 0.225 0.185 0.19 0.19 -
P/RPS 0.27 0.22 0.24 0.28 0.25 0.29 0.27 0.00%
P/EPS -18.24 1,128.55 -9.59 -10.86 -11.33 -10.89 -11.77 33.80%
EY -5.48 0.09 -10.42 -9.21 -8.82 -9.18 -8.50 -25.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.58 0.68 0.51 0.54 0.54 8.44%

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