[EMICO] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 2618.92%
YoY- 3616.98%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 25,506 16,041 15,005 23,178 11,872 17,074 20,499 3.55%
PBT 3,134 977 -743 1,737 -88 140 361 41.25%
Tax -311 99 21 21 20 -127 -53 32.68%
NP 2,823 1,076 -722 1,758 -68 13 308 42.48%
-
NP to SH 2,864 1,288 -761 1,864 -53 72 124 65.16%
-
Tax Rate 9.92% -10.13% - -1.21% - 90.71% 14.68% -
Total Cost 22,683 14,965 15,727 21,420 11,940 17,061 20,191 1.87%
-
Net Worth 44,126 40,289 31,655 33,574 33,574 25,200 25,753 8.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 44,126 40,289 31,655 33,574 33,574 25,200 25,753 8.98%
NOSH 95,927 95,927 95,927 95,927 95,927 90,000 95,384 0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin 11.07% 6.71% -4.81% 7.58% -0.57% 0.08% 1.50% -
ROE 6.49% 3.20% -2.40% 5.55% -0.16% 0.29% 0.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 26.59 16.72 15.64 24.16 12.38 18.97 21.49 3.46%
EPS 2.99 1.34 -0.79 1.94 -0.06 0.08 0.13 65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 0.33 0.35 0.35 0.28 0.27 8.88%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 19.38 12.19 11.40 17.61 9.02 12.97 15.57 3.56%
EPS 2.18 0.98 -0.58 1.42 -0.04 0.05 0.09 66.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3353 0.3061 0.2405 0.2551 0.2551 0.1915 0.1957 8.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.225 0.23 0.25 0.20 0.19 0.17 0.30 -
P/RPS 0.85 1.38 1.60 0.83 1.54 0.00 1.40 -7.66%
P/EPS 7.54 17.13 -31.51 10.29 -343.89 0.00 230.77 -42.11%
EY 13.27 5.84 -3.17 9.72 -0.29 0.00 0.43 72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.76 0.57 0.54 0.00 1.11 -12.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 21/11/16 23/11/15 26/11/14 29/11/13 29/11/12 25/11/11 26/08/10 -
Price 0.15 0.27 0.23 0.20 0.19 0.28 0.28 -
P/RPS 0.56 1.61 1.47 0.83 1.54 0.00 1.30 -12.59%
P/EPS 5.02 20.11 -28.99 10.29 -343.89 0.00 215.38 -45.15%
EY 19.90 4.97 -3.45 9.72 -0.29 0.00 0.46 82.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.64 0.70 0.57 0.54 0.00 1.04 -16.75%

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