[EMICO] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -38.99%
YoY- -736.51%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 15,204 13,993 13,303 7,320 11,485 15,065 18,771 -3.44%
PBT 928 -541 2,246 -1,509 53 3,051 330 18.78%
Tax -1,909 -381 188 583 -63 -73 -123 57.87%
NP -981 -922 2,434 -926 -10 2,978 207 -
-
NP to SH -889 -898 2,629 -802 126 2,004 294 -
-
Tax Rate 205.71% - -8.37% - 118.87% 2.39% 37.27% -
Total Cost 16,185 14,915 10,869 8,246 11,495 12,087 18,564 -2.25%
-
Net Worth 52,777 49,437 46,644 44,833 45,373 43,398 43,167 3.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 52,777 49,437 46,644 44,833 45,373 43,398 43,167 3.40%
NOSH 125,661 123,592 122,747 114,958 105,519 100,926 95,927 4.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -6.45% -6.59% 18.30% -12.65% -0.09% 19.77% 1.10% -
ROE -1.68% -1.82% 5.64% -1.79% 0.28% 4.62% 0.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.10 11.32 10.84 6.37 10.88 14.93 19.57 -7.69%
EPS -0.71 -0.73 2.14 -0.70 0.12 1.99 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.39 0.43 0.43 0.45 -1.14%
Adjusted Per Share Value based on latest NOSH - 114,958
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.53 10.61 10.09 5.55 8.71 11.43 14.24 -3.45%
EPS -0.67 -0.68 1.99 -0.61 0.10 1.52 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4003 0.3749 0.3538 0.34 0.3441 0.3291 0.3274 3.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.285 0.265 0.295 0.105 0.175 0.20 -
P/RPS 2.56 2.52 2.45 4.63 0.96 1.17 1.02 16.55%
P/EPS -43.82 -39.22 12.37 -42.29 87.93 8.81 65.26 -
EY -2.28 -2.55 8.08 -2.36 1.14 11.35 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.70 0.76 0.24 0.41 0.44 9.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 24/05/23 24/05/22 25/05/21 26/06/20 24/05/19 28/05/18 -
Price 0.325 0.27 0.27 0.29 0.14 0.165 0.185 -
P/RPS 2.69 2.38 2.49 4.55 1.29 1.11 0.95 18.92%
P/EPS -45.94 -37.16 12.61 -41.57 117.24 8.31 60.36 -
EY -2.18 -2.69 7.93 -2.41 0.85 12.03 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.71 0.74 0.33 0.38 0.41 11.06%

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