[EMICO] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -292.02%
YoY- 61.55%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 31,810 16,325 17,174 26,963 24,488 25,788 39,646 -3.60%
PBT 1,005 -1,885 -1,222 584 -605 71 3,585 -19.09%
Tax 64 -60 -13 -317 -398 -431 -729 -
NP 1,069 -1,945 -1,235 267 -1,003 -360 2,856 -15.10%
-
NP to SH 712 -1,855 -1,169 -361 -939 -316 2,927 -20.98%
-
Tax Rate -6.37% - - 54.28% - 607.04% 20.33% -
Total Cost 30,741 18,270 18,409 26,696 25,491 26,148 36,790 -2.94%
-
Net Worth 46,822 45,416 44,517 45,373 42,207 42,207 44,126 0.99%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 46,822 45,416 44,517 45,373 42,207 42,207 44,126 0.99%
NOSH 123,217 122,747 105,995 105,519 95,927 95,927 95,927 4.25%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.36% -11.91% -7.19% 0.99% -4.10% -1.40% 7.20% -
ROE 1.52% -4.08% -2.63% -0.80% -2.22% -0.75% 6.63% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 25.82 13.30 16.20 25.55 25.53 26.88 41.33 -7.53%
EPS 0.58 -1.51 -1.10 0.34 -0.98 -0.33 3.05 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.42 0.43 0.44 0.44 0.46 -3.13%
Adjusted Per Share Value based on latest NOSH - 105,519
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 24.13 12.38 13.02 20.45 18.57 19.56 30.07 -3.59%
EPS 0.54 -1.41 -0.89 -0.27 -0.71 -0.24 2.22 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3444 0.3376 0.3441 0.3201 0.3201 0.3347 0.99%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.295 0.40 0.305 0.155 0.20 0.235 0.225 -
P/RPS 1.14 3.01 1.88 0.61 0.78 0.87 0.54 13.25%
P/EPS 51.05 -26.47 -27.65 -45.31 -20.43 -71.34 7.37 38.04%
EY 1.96 -3.78 -3.62 -2.21 -4.89 -1.40 13.56 -27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 0.73 0.36 0.45 0.53 0.49 8.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 27/11/20 28/11/19 29/11/18 28/11/17 21/11/16 -
Price 0.29 0.34 0.32 0.17 0.17 0.245 0.15 -
P/RPS 1.12 2.56 1.97 0.67 0.67 0.91 0.36 20.81%
P/EPS 50.19 -22.50 -29.01 -49.69 -17.37 -74.37 4.92 47.24%
EY 1.99 -4.44 -3.45 -2.01 -5.76 -1.34 20.34 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.92 0.76 0.40 0.39 0.56 0.33 14.90%

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