[EMICO] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 67.98%
YoY- -113.66%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 34,040 52,629 52,275 58,454 70,278 80,019 75,435 -12.40%
PBT -2,979 969 2,188 506 2,730 5,870 2,618 -
Tax 601 -725 -704 -887 -1,380 -1,824 -826 -
NP -2,378 244 1,484 -381 1,350 4,046 1,792 -
-
NP to SH -2,548 606 604 -219 1,603 3,665 1,794 -
-
Tax Rate - 74.82% 32.18% 175.30% 50.55% 31.07% 31.55% -
Total Cost 36,418 52,385 50,791 58,835 68,928 75,973 73,643 -11.06%
-
Net Worth 44,833 45,373 43,398 43,167 42,207 41,248 36,516 3.47%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 44,833 45,373 43,398 43,167 42,207 41,248 36,516 3.47%
NOSH 114,958 105,519 100,926 95,927 95,927 95,927 96,096 3.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -6.99% 0.46% 2.84% -0.65% 1.92% 5.06% 2.38% -
ROE -5.68% 1.34% 1.39% -0.51% 3.80% 8.89% 4.91% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 29.61 49.88 51.80 60.94 73.26 83.42 78.50 -14.98%
EPS -2.22 0.57 0.60 -0.23 1.67 3.82 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.43 0.45 0.44 0.43 0.38 0.43%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 25.86 39.99 39.72 44.41 53.40 60.80 57.31 -12.41%
EPS -1.94 0.46 0.46 -0.17 1.22 2.78 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3406 0.3447 0.3297 0.328 0.3207 0.3134 0.2774 3.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.295 0.105 0.175 0.20 0.31 0.305 0.20 -
P/RPS 1.00 0.21 0.34 0.33 0.42 0.37 0.25 25.96%
P/EPS -13.31 18.28 29.24 -87.60 18.55 7.98 10.71 -
EY -7.51 5.47 3.42 -1.14 5.39 12.53 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.24 0.41 0.44 0.70 0.71 0.53 6.18%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 26/06/20 24/05/19 28/05/18 23/05/17 27/05/16 25/05/15 -
Price 0.29 0.14 0.165 0.185 0.32 0.285 0.205 -
P/RPS 0.98 0.28 0.32 0.30 0.44 0.34 0.26 24.72%
P/EPS -13.08 24.38 27.57 -81.03 19.15 7.46 10.98 -
EY -7.64 4.10 3.63 -1.23 5.22 13.41 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.33 0.38 0.41 0.73 0.66 0.54 5.38%

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