[EMICO] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -120.44%
YoY- -149.67%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 15,707 17,033 16,041 15,269 24,952 16,517 16,993 -1.30%
PBT 951 1,157 329 -259 769 786 1,617 -8.45%
Tax -209 -423 14 19 -57 -65 121 -
NP 742 734 343 -240 712 721 1,738 -13.21%
-
NP to SH 899 748 364 -381 767 659 1,685 -9.93%
-
Tax Rate 21.98% 36.56% -4.26% - 7.41% 8.27% -7.48% -
Total Cost 14,965 16,299 15,698 15,509 24,240 15,796 15,255 -0.31%
-
Net Worth 45,085 40,289 31,655 33,574 34,533 26,742 26,806 9.04%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,085 40,289 31,655 33,574 34,533 26,742 26,806 9.04%
NOSH 95,927 95,927 95,927 95,927 95,927 95,507 95,738 0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.72% 4.31% 2.14% -1.57% 2.85% 4.37% 10.23% -
ROE 1.99% 1.86% 1.15% -1.13% 2.22% 2.46% 6.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.37 17.76 16.72 15.92 26.01 17.29 17.75 -1.33%
EPS 0.94 0.78 0.38 -0.40 0.80 0.69 1.76 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.42 0.33 0.35 0.36 0.28 0.28 9.00%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.93 12.94 12.19 11.60 18.96 12.55 12.91 -1.30%
EPS 0.68 0.57 0.28 -0.29 0.58 0.50 1.28 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3426 0.3061 0.2405 0.2551 0.2624 0.2032 0.2037 9.04%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.24 0.36 0.20 0.21 0.19 0.29 0.19 -
P/RPS 1.47 2.03 1.20 1.32 0.73 0.00 1.07 5.43%
P/EPS 25.61 46.17 52.71 -52.87 23.76 0.00 10.80 15.46%
EY 3.90 2.17 1.90 -1.89 4.21 0.00 9.26 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.86 0.61 0.60 0.53 0.00 0.68 -4.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.255 0.31 0.20 0.215 0.185 0.27 0.20 -
P/RPS 1.56 1.75 1.20 1.35 0.71 0.00 1.13 5.51%
P/EPS 27.21 39.76 52.71 -54.13 23.14 0.00 11.36 15.65%
EY 3.68 2.52 1.90 -1.85 4.32 0.00 8.80 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.61 0.61 0.51 0.00 0.71 -4.45%

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