[EMICO] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -8.23%
YoY- -113.41%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 35,626 54,858 49,613 52,910 73,804 73,484 63,577 -9.19%
PBT -1,960 1,221 -1,150 234 6,048 6,032 -852 14.88%
Tax 24 -882 -841 -1,018 -1,250 -573 74 -17.09%
NP -1,936 338 -1,992 -784 4,797 5,458 -777 16.41%
-
NP to SH -2,328 640 -1,866 -684 5,101 5,744 -825 18.85%
-
Tax Rate - 72.24% - 435.04% 20.67% 9.50% - -
Total Cost 37,562 54,520 51,605 53,694 69,006 68,025 64,354 -8.57%
-
Net Worth 44,806 45,373 42,207 42,207 45,085 40,289 31,426 6.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 44,806 45,373 42,207 42,207 45,085 40,289 31,426 6.08%
NOSH 114,887 105,519 95,927 95,927 95,927 95,927 95,230 3.17%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -5.43% 0.62% -4.02% -1.48% 6.50% 7.43% -1.22% -
ROE -5.20% 1.41% -4.42% -1.62% 11.31% 14.26% -2.63% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 31.01 51.99 51.72 55.16 76.94 76.60 66.76 -11.98%
EPS -2.03 0.60 -1.95 -0.71 5.32 5.99 -0.87 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.44 0.44 0.47 0.42 0.33 2.82%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 27.02 41.61 37.63 40.13 55.97 55.73 48.22 -9.19%
EPS -1.77 0.49 -1.42 -0.52 3.87 4.36 -0.63 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3398 0.3441 0.3201 0.3201 0.3419 0.3056 0.2383 6.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.285 0.185 0.165 0.235 0.24 0.36 0.20 -
P/RPS 0.92 0.36 0.32 0.43 0.31 0.47 0.30 20.51%
P/EPS -14.06 30.50 -8.48 -32.96 4.51 6.01 -23.08 -7.92%
EY -7.11 3.28 -11.79 -3.03 22.16 16.63 -4.33 8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.38 0.53 0.51 0.86 0.61 3.03%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 28/02/19 27/02/18 27/02/17 26/02/16 27/02/15 -
Price 0.305 0.17 0.175 0.215 0.255 0.31 0.20 -
P/RPS 0.98 0.33 0.34 0.39 0.33 0.40 0.30 21.78%
P/EPS -15.05 28.03 -8.99 -30.15 4.80 5.18 -23.08 -6.87%
EY -6.64 3.57 -11.12 -3.32 20.85 19.32 -4.33 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.40 0.40 0.49 0.54 0.74 0.61 4.17%

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