[EMICO] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -56.89%
YoY- -62.09%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 54,608 56,420 68,560 70,278 80,259 81,585 72,120 -16.88%
PBT -1,630 -784 1,913 2,730 5,882 6,088 3,931 -
Tax -1,295 -1,171 -1,274 -1,469 -2,003 -2,217 -1,807 -19.86%
NP -2,925 -1,955 639 1,261 3,879 3,871 2,124 -
-
NP to SH -2,825 -1,729 885 1,514 3,512 3,361 1,785 -
-
Tax Rate - - 66.60% 53.81% 34.05% 36.42% 45.97% -
Total Cost 57,533 58,375 67,921 69,017 76,380 77,714 69,996 -12.22%
-
Net Worth 42,207 42,207 42,207 42,207 45,085 44,126 41,248 1.53%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 42,207 42,207 42,207 42,207 45,085 44,126 41,248 1.53%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -5.36% -3.47% 0.93% 1.79% 4.83% 4.74% 2.95% -
ROE -6.69% -4.10% 2.10% 3.59% 7.79% 7.62% 4.33% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.93 58.82 71.47 73.26 83.67 85.05 75.18 -16.87%
EPS -2.94 -1.80 0.92 1.58 3.66 3.50 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.44 0.44 0.47 0.46 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.42 42.79 52.00 53.30 60.87 61.87 54.70 -16.88%
EPS -2.14 -1.31 0.67 1.15 2.66 2.55 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.3201 0.3201 0.3201 0.3419 0.3347 0.3128 1.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.235 0.235 0.255 0.31 0.24 0.225 0.255 -
P/RPS 0.41 0.40 0.36 0.42 0.29 0.26 0.34 13.25%
P/EPS -7.98 -13.04 27.64 19.64 6.56 6.42 13.70 -
EY -12.53 -7.67 3.62 5.09 15.25 15.57 7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.58 0.70 0.51 0.49 0.59 -6.88%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 18/08/17 23/05/17 27/02/17 21/11/16 19/08/16 -
Price 0.215 0.245 0.225 0.32 0.255 0.15 0.255 -
P/RPS 0.38 0.42 0.31 0.44 0.30 0.18 0.34 7.67%
P/EPS -7.30 -13.59 24.39 20.28 6.97 4.28 13.70 -
EY -13.70 -7.36 4.10 4.93 14.36 23.36 7.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.51 0.73 0.54 0.33 0.59 -11.61%

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