[EMICO] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -5.31%
YoY- 0.33%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 61,273 39,548 34,040 52,629 52,275 58,454 70,278 -2.25%
PBT 1,401 -1,260 -2,979 969 2,188 506 2,730 -10.51%
Tax -822 96 601 -725 -704 -887 -1,380 -8.26%
NP 579 -1,164 -2,378 244 1,484 -381 1,350 -13.15%
-
NP to SH 372 -862 -2,548 606 604 -219 1,603 -21.59%
-
Tax Rate 58.67% - - 74.82% 32.18% 175.30% 50.55% -
Total Cost 60,694 40,712 36,418 52,385 50,791 58,835 68,928 -2.09%
-
Net Worth 49,437 46,644 44,833 45,373 43,398 43,167 42,207 2.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 49,437 46,644 44,833 45,373 43,398 43,167 42,207 2.66%
NOSH 123,592 122,747 114,958 105,519 100,926 95,927 95,927 4.31%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.94% -2.94% -6.99% 0.46% 2.84% -0.65% 1.92% -
ROE 0.75% -1.85% -5.68% 1.34% 1.39% -0.51% 3.80% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 49.58 32.22 29.61 49.88 51.80 60.94 73.26 -6.29%
EPS 0.30 -0.70 -2.22 0.57 0.60 -0.23 1.67 -24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.39 0.43 0.43 0.45 0.44 -1.57%
Adjusted Per Share Value based on latest NOSH - 105,519
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 46.55 30.05 25.86 39.99 39.72 44.41 53.40 -2.26%
EPS 0.28 -0.65 -1.94 0.46 0.46 -0.17 1.22 -21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3756 0.3544 0.3406 0.3447 0.3297 0.328 0.3207 2.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.285 0.265 0.295 0.105 0.175 0.20 0.31 -
P/RPS 0.57 0.82 1.00 0.21 0.34 0.33 0.42 5.21%
P/EPS 94.69 -37.74 -13.31 18.28 29.24 -87.60 18.55 31.20%
EY 1.06 -2.65 -7.51 5.47 3.42 -1.14 5.39 -23.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.76 0.24 0.41 0.44 0.70 0.23%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 25/05/21 26/06/20 24/05/19 28/05/18 23/05/17 -
Price 0.27 0.27 0.29 0.14 0.165 0.185 0.32 -
P/RPS 0.54 0.84 0.98 0.28 0.32 0.30 0.44 3.47%
P/EPS 89.70 -38.45 -13.08 24.38 27.57 -81.03 19.15 29.33%
EY 1.11 -2.60 -7.64 4.10 3.63 -1.23 5.22 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.74 0.33 0.38 0.41 0.73 -1.17%

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