[EMICO] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 4.38%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Revenue 72,120 80,839 70,728 75,802 67,368 67,588 67,465 1.34%
PBT 3,931 5,237 28 -2,294 -1,529 1,068 1,188 27.00%
Tax -1,807 -954 -76 64 -58 21 -66 93.71%
NP 2,124 4,283 -48 -2,230 -1,587 1,089 1,122 13.59%
-
NP to SH 1,785 4,291 180 -1,900 -1,549 989 947 13.50%
-
Tax Rate 45.97% 18.22% 271.43% - - -1.97% 5.56% -
Total Cost 69,996 76,556 70,776 78,032 68,955 66,499 66,343 1.07%
-
Net Worth 41,248 38,370 31,655 31,655 33,574 25,727 24,599 10.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Net Worth 41,248 38,370 31,655 31,655 33,574 25,727 24,599 10.87%
NOSH 95,927 95,927 95,927 95,927 95,927 95,285 91,111 1.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
NP Margin 2.95% 5.30% -0.07% -2.94% -2.36% 1.61% 1.66% -
ROE 4.33% 11.18% 0.57% -6.00% -4.61% 3.84% 3.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 75.18 84.27 73.73 79.02 70.23 70.93 74.05 0.30%
EPS 1.86 4.47 0.19 -1.98 -1.61 1.04 1.04 12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.40 0.33 0.33 0.35 0.27 0.27 9.74%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
RPS 54.85 61.48 53.79 57.65 51.23 51.40 51.31 1.34%
EPS 1.36 3.26 0.14 -1.44 -1.18 0.75 0.72 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.2918 0.2407 0.2407 0.2553 0.1956 0.1871 10.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 30/06/11 -
Price 0.255 0.215 0.22 0.195 0.19 0.22 0.19 -
P/RPS 0.34 0.26 0.30 0.25 0.27 0.31 0.26 5.50%
P/EPS 13.70 4.81 117.24 -9.85 -11.77 21.20 18.28 -5.59%
EY 7.30 20.81 0.85 -10.16 -8.50 4.72 5.47 5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.67 0.59 0.54 0.81 0.70 -3.35%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 CAGR
Date 19/08/16 28/08/15 28/08/14 29/08/13 30/08/12 30/05/11 26/08/11 -
Price 0.255 0.195 0.305 0.19 0.19 0.20 0.17 -
P/RPS 0.34 0.23 0.41 0.24 0.27 0.28 0.23 8.12%
P/EPS 13.70 4.36 162.54 -9.59 -11.77 19.27 16.36 -3.48%
EY 7.30 22.94 0.62 -10.42 -8.50 5.19 6.11 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.92 0.58 0.54 0.74 0.63 -1.30%

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