[EMICO] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 33.54%
YoY- 44.38%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Revenue 76,160 63,284 76,698 57,808 80,959 68,380 61,936 3.36%
PBT 6,734 -1,936 3,174 -608 -127 -236 1,688 24.75%
Tax -14 84 84 84 -396 -388 -604 -45.22%
NP 6,720 -1,852 3,258 -524 -523 -624 1,084 33.86%
-
NP to SH 7,120 -1,966 3,580 -428 -769 -1,020 1,092 34.95%
-
Tax Rate 0.21% - -2.65% - - - 35.78% -
Total Cost 69,440 65,136 73,440 58,332 81,483 69,004 60,852 2.13%
-
Net Worth 40,289 31,655 33,574 33,574 27,101 25,981 25,417 7.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Net Worth 40,289 31,655 33,574 33,574 27,101 25,981 25,417 7.64%
NOSH 95,927 95,927 95,927 95,927 96,792 96,226 94,137 0.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
NP Margin 8.82% -2.93% 4.25% -0.91% -0.65% -0.91% 1.75% -
ROE 17.67% -6.21% 10.66% -1.27% -2.84% -3.93% 4.30% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 79.39 65.97 79.95 60.26 83.64 71.06 65.79 3.04%
EPS 7.42 -2.04 3.74 -0.44 -0.79 -1.06 1.16 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.33 0.35 0.35 0.28 0.27 0.27 7.31%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
RPS 57.76 48.00 58.17 43.84 61.40 51.86 46.97 3.36%
EPS 5.40 -1.49 2.72 -0.32 -0.58 -0.77 0.83 34.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3056 0.2401 0.2546 0.2546 0.2055 0.197 0.1928 7.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 -
Price 0.23 0.25 0.20 0.19 0.17 0.30 0.46 -
P/RPS 0.29 0.38 0.25 0.32 0.00 0.42 0.70 -13.14%
P/EPS 3.10 -12.20 5.36 -42.58 0.00 -28.30 39.66 -33.47%
EY 32.27 -8.20 18.66 -2.35 0.00 -3.53 2.52 50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.57 0.54 0.00 1.11 1.70 -16.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 CAGR
Date 23/11/15 26/11/14 29/11/13 29/11/12 25/11/11 26/08/10 27/08/09 -
Price 0.27 0.23 0.20 0.19 0.28 0.28 0.34 -
P/RPS 0.34 0.35 0.25 0.32 0.00 0.39 0.52 -6.56%
P/EPS 3.64 -11.22 5.36 -42.58 0.00 -26.42 29.31 -28.35%
EY 27.49 -8.91 18.66 -2.35 0.00 -3.79 3.41 39.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.57 0.54 0.00 1.04 1.26 -10.26%

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