[EMICO] YoY TTM Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -18.61%
YoY- -263.57%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Revenue 80,839 70,728 75,802 67,368 67,588 67,465 66,771 3.10%
PBT 5,237 28 -2,294 -1,529 1,068 1,188 1,015 30.01%
Tax -954 -76 64 -58 21 -66 -799 2.87%
NP 4,283 -48 -2,230 -1,587 1,089 1,122 216 61.24%
-
NP to SH 4,291 180 -1,900 -1,549 989 947 -35 -
-
Tax Rate 18.22% 271.43% - - -1.97% 5.56% 78.72% -
Total Cost 76,556 70,776 78,032 68,955 66,499 66,343 66,555 2.26%
-
Net Worth 38,370 31,655 31,655 33,574 25,727 24,599 43,791 -2.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Net Worth 38,370 31,655 31,655 33,574 25,727 24,599 43,791 -2.09%
NOSH 95,927 95,927 95,927 95,927 95,285 91,111 97,313 -0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
NP Margin 5.30% -0.07% -2.94% -2.36% 1.61% 1.66% 0.32% -
ROE 11.18% 0.57% -6.00% -4.61% 3.84% 3.85% -0.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
RPS 84.27 73.73 79.02 70.23 70.93 74.05 68.61 3.34%
EPS 4.47 0.19 -1.98 -1.61 1.04 1.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.33 0.33 0.35 0.27 0.27 0.45 -1.86%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
RPS 61.31 53.64 57.49 51.09 51.26 51.17 50.64 3.10%
EPS 3.25 0.14 -1.44 -1.17 0.75 0.72 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2401 0.2401 0.2546 0.1951 0.1866 0.3321 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 30/06/11 31/03/09 -
Price 0.215 0.22 0.195 0.19 0.22 0.19 0.30 -
P/RPS 0.26 0.30 0.25 0.27 0.31 0.26 0.44 -8.07%
P/EPS 4.81 117.24 -9.85 -11.77 21.20 18.28 -834.12 -
EY 20.81 0.85 -10.16 -8.50 4.72 5.47 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.59 0.54 0.81 0.70 0.67 -3.39%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 30/05/11 26/08/11 28/05/09 -
Price 0.195 0.305 0.19 0.19 0.20 0.17 0.28 -
P/RPS 0.23 0.41 0.24 0.27 0.28 0.23 0.41 -8.83%
P/EPS 4.36 162.54 -9.59 -11.77 19.27 16.36 -778.51 -
EY 22.94 0.62 -10.42 -8.50 5.19 6.11 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.92 0.58 0.54 0.74 0.63 0.62 -3.69%

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