[EMICO] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -62.34%
YoY- -113.41%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 26,720 41,144 37,210 39,683 55,353 55,113 47,683 -9.19%
PBT -1,470 916 -863 176 4,536 4,524 -639 14.88%
Tax 18 -662 -631 -764 -938 -430 56 -17.22%
NP -1,452 254 -1,494 -588 3,598 4,094 -583 16.40%
-
NP to SH -1,746 480 -1,400 -513 3,826 4,308 -619 18.84%
-
Tax Rate - 72.27% - 434.09% 20.68% 9.50% - -
Total Cost 28,172 40,890 38,704 40,271 51,755 51,019 48,266 -8.57%
-
Net Worth 44,806 45,373 42,207 42,207 45,085 40,289 31,426 6.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 44,806 45,373 42,207 42,207 45,085 40,289 31,426 6.08%
NOSH 114,887 105,519 95,927 95,927 95,927 95,927 95,230 3.17%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -5.43% 0.62% -4.02% -1.48% 6.50% 7.43% -1.22% -
ROE -3.90% 1.06% -3.32% -1.22% 8.49% 10.69% -1.97% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.26 38.99 38.79 41.37 57.70 57.45 50.07 -11.98%
EPS -1.52 0.45 -1.46 -0.53 3.99 4.49 -0.65 15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.44 0.44 0.47 0.42 0.33 2.82%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.26 31.20 28.22 30.10 41.98 41.80 36.16 -9.19%
EPS -1.32 0.36 -1.06 -0.39 2.90 3.27 -0.47 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3398 0.3441 0.3201 0.3201 0.3419 0.3056 0.2383 6.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.285 0.185 0.165 0.235 0.24 0.36 0.20 -
P/RPS 1.23 0.47 0.43 0.57 0.42 0.63 0.40 20.56%
P/EPS -18.75 40.67 -11.31 -43.94 6.02 8.02 -30.77 -7.91%
EY -5.33 2.46 -8.85 -2.28 16.62 12.47 -3.25 8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.43 0.38 0.53 0.51 0.86 0.61 3.03%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 28/02/19 27/02/18 27/02/17 26/02/16 27/02/15 -
Price 0.305 0.17 0.175 0.215 0.255 0.31 0.20 -
P/RPS 1.31 0.44 0.45 0.52 0.44 0.54 0.40 21.84%
P/EPS -20.07 37.37 -11.99 -40.20 6.39 6.90 -30.77 -6.86%
EY -4.98 2.68 -8.34 -2.49 15.64 14.49 -3.25 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.40 0.40 0.49 0.54 0.74 0.61 4.17%

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