[EMICO] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -21.65%
YoY- 462.16%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 48,976 51,576 79,292 76,160 63,284 76,698 57,808 -2.72%
PBT -1,210 142 7,170 6,734 -1,936 3,174 -608 12.14%
Tax -796 -862 -1,458 -14 84 84 84 -
NP -2,006 -720 5,712 6,720 -1,852 3,258 -524 25.06%
-
NP to SH -1,878 -632 5,854 7,120 -1,966 3,580 -428 27.93%
-
Tax Rate - 607.04% 20.33% 0.21% - -2.65% - -
Total Cost 50,982 52,296 73,580 69,440 65,136 73,440 58,332 -2.21%
-
Net Worth 42,207 42,207 44,126 40,289 31,655 33,574 33,574 3.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 42,207 42,207 44,126 40,289 31,655 33,574 33,574 3.88%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -4.10% -1.40% 7.20% 8.82% -2.93% 4.25% -0.91% -
ROE -4.45% -1.50% 13.27% 17.67% -6.21% 10.66% -1.27% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.06 53.77 82.66 79.39 65.97 79.95 60.26 -2.72%
EPS -1.96 -0.66 6.10 7.42 -2.04 3.74 -0.44 28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.46 0.42 0.33 0.35 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.14 39.12 60.14 57.76 48.00 58.17 43.84 -2.72%
EPS -1.42 -0.48 4.44 5.40 -1.49 2.72 -0.32 28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.3201 0.3347 0.3056 0.2401 0.2546 0.2546 3.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.20 0.235 0.225 0.23 0.25 0.20 0.19 -
P/RPS 0.39 0.44 0.27 0.29 0.38 0.25 0.32 3.35%
P/EPS -10.22 -35.67 3.69 3.10 -12.20 5.36 -42.58 -21.15%
EY -9.79 -2.80 27.12 32.27 -8.20 18.66 -2.35 26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.49 0.55 0.76 0.57 0.54 -2.99%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 21/11/16 23/11/15 26/11/14 29/11/13 29/11/12 -
Price 0.17 0.245 0.15 0.27 0.23 0.20 0.19 -
P/RPS 0.33 0.46 0.18 0.34 0.35 0.25 0.32 0.51%
P/EPS -8.68 -37.19 2.46 3.64 -11.22 5.36 -42.58 -23.27%
EY -11.52 -2.69 40.68 27.49 -8.91 18.66 -2.35 30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.33 0.64 0.70 0.57 0.54 -5.27%

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