[EMICO] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 358.41%
YoY- 278.77%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Revenue 55,113 47,683 38,349 53,856 70,490 64,756 42,602 4.20%
PBT 4,524 -639 1,328 465 701 1,295 1,169 24.15%
Tax -430 56 61 -15 -329 -123 -694 -7.36%
NP 4,094 -583 1,389 450 372 1,172 475 41.11%
-
NP to SH 4,308 -619 1,409 553 146 1,022 446 43.70%
-
Tax Rate 9.50% - -4.59% 3.23% 46.93% 9.50% 59.37% -
Total Cost 51,019 48,266 36,960 53,406 70,118 63,584 42,127 3.10%
-
Net Worth 40,289 31,426 33,547 34,533 27,253 26,743 26,178 7.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Net Worth 40,289 31,426 33,547 34,533 27,253 26,743 26,178 7.13%
NOSH 95,927 95,230 95,850 95,927 97,333 95,514 96,956 -0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
NP Margin 7.43% -1.22% 3.62% 0.84% 0.53% 1.81% 1.11% -
ROE 10.69% -1.97% 4.20% 1.60% 0.54% 3.82% 1.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 57.45 50.07 40.01 56.14 72.42 67.80 43.94 4.37%
EPS 4.49 -0.65 1.47 0.58 0.15 1.07 0.46 43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.33 0.35 0.36 0.28 0.28 0.27 7.31%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 41.80 36.16 29.08 40.84 53.46 49.11 32.31 4.20%
EPS 3.27 -0.47 1.07 0.42 0.11 0.78 0.34 43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3056 0.2383 0.2544 0.2619 0.2067 0.2028 0.1985 7.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 -
Price 0.36 0.20 0.21 0.19 0.29 0.19 0.38 -
P/RPS 0.63 0.40 0.52 0.34 0.00 0.28 0.86 -4.85%
P/EPS 8.02 -30.77 14.29 32.96 0.00 17.76 82.61 -31.12%
EY 12.47 -3.25 7.00 3.03 0.00 5.63 1.21 45.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 0.60 0.53 0.00 0.68 1.41 -7.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 26/11/09 -
Price 0.31 0.20 0.215 0.185 0.27 0.20 0.36 -
P/RPS 0.54 0.40 0.54 0.33 0.00 0.29 0.82 -6.46%
P/EPS 6.90 -30.77 14.63 32.09 0.00 18.69 78.26 -32.17%
EY 14.49 -3.25 6.84 3.12 0.00 5.35 1.28 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.61 0.51 0.00 0.71 1.33 -8.94%

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