[EMICO] YoY TTM 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- 100.89%
YoY- 101.02%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 81,585 81,875 62,555 87,108 62,166 70,966 64,395 3.85%
PBT 6,088 6,957 -2,452 -469 -1,757 1,532 1,124 30.99%
Tax -2,217 -876 -76 65 89 -143 -597 23.32%
NP 3,871 6,081 -2,528 -404 -1,668 1,389 527 37.52%
-
NP to SH 3,361 6,340 -2,445 17 -1,674 1,172 180 59.64%
-
Tax Rate 36.42% 12.59% - - - 9.33% 53.11% -
Total Cost 77,714 75,794 65,083 87,512 63,834 69,577 63,868 3.18%
-
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 4.74% 7.43% -4.04% -0.46% -2.68% 1.96% 0.82% -
ROE 7.62% 15.74% -7.72% 0.05% -4.99% 4.65% 0.70% -
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 85.05 85.35 65.21 90.81 64.81 78.85 67.51 3.75%
EPS 3.50 6.61 -2.55 0.02 -1.75 1.30 0.19 59.29%
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 61.87 62.09 47.44 66.06 47.15 53.82 48.84 3.85%
EPS 2.55 4.81 -1.85 0.01 -1.27 0.89 0.14 59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3347 0.3056 0.2401 0.2546 0.2546 0.1911 0.1953 8.99%
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 0.26 0.27 0.38 0.22 0.29 0.22 0.44 -8.06%
P/EPS 6.42 3.48 -9.81 1,128.55 -10.89 13.05 158.97 -40.12%
EY 15.57 28.74 -10.20 0.09 -9.18 7.66 0.63 66.95%
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 0.61 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 0.18 0.32 0.35 0.22 0.29 0.36 0.41 -12.32%
P/EPS 4.28 4.09 -9.02 1,128.55 -10.89 21.50 148.38 -43.25%
EY 23.36 24.48 -11.08 0.09 -9.18 4.65 0.67 76.39%
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 1.00 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