[EMICO] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 4546.03%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 26,963 24,488 25,788 39,646 38,080 31,642 38,349 -5.69%
PBT 584 -605 71 3,585 3,367 -968 1,587 -15.34%
Tax -317 -398 -431 -729 -7 42 42 -
NP 267 -1,003 -360 2,856 3,360 -926 1,629 -26.01%
-
NP to SH -361 -939 -316 2,927 3,560 -983 1,790 -
-
Tax Rate 54.28% - 607.04% 20.33% 0.21% - -2.65% -
Total Cost 26,696 25,491 26,148 36,790 34,720 32,568 36,720 -5.17%
-
Net Worth 45,373 42,207 42,207 44,126 40,289 31,655 33,574 5.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 45,373 42,207 42,207 44,126 40,289 31,655 33,574 5.14%
NOSH 105,519 95,927 95,927 95,927 95,927 95,927 95,927 1.60%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.99% -4.10% -1.40% 7.20% 8.82% -2.93% 4.25% -
ROE -0.80% -2.22% -0.75% 6.63% 8.84% -3.11% 5.33% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.55 25.53 26.88 41.33 39.70 32.99 39.98 -7.18%
EPS 0.34 -0.98 -0.33 3.05 3.71 -1.02 1.87 -24.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.46 0.42 0.33 0.35 3.48%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.45 18.57 19.56 30.07 28.88 24.00 29.08 -5.69%
EPS -0.27 -0.71 -0.24 2.22 2.70 -0.75 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3201 0.3201 0.3347 0.3056 0.2401 0.2546 5.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.155 0.20 0.235 0.225 0.23 0.25 0.20 -
P/RPS 0.61 0.78 0.87 0.54 0.58 0.76 0.50 3.36%
P/EPS -45.31 -20.43 -71.34 7.37 6.20 -24.40 10.72 -
EY -2.21 -4.89 -1.40 13.56 16.14 -4.10 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.53 0.49 0.55 0.76 0.57 -7.36%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 21/11/16 23/11/15 26/11/14 29/11/13 -
Price 0.17 0.17 0.245 0.15 0.27 0.23 0.20 -
P/RPS 0.67 0.67 0.91 0.36 0.68 0.70 0.50 4.99%
P/EPS -49.69 -17.37 -74.37 4.92 7.28 -22.44 10.72 -
EY -2.01 -5.76 -1.34 20.34 13.75 -4.46 9.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.56 0.33 0.64 0.70 0.57 -5.72%

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