[EMICO] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 26.01%
YoY- 326.13%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 55,033 33,191 42,840 54,750 57,154 56,420 81,585 -6.34%
PBT 1,630 -3,642 -837 3,377 -170 -784 6,088 -19.70%
Tax 220 554 -421 -623 -854 -1,171 -2,217 -
NP 1,850 -3,088 -1,258 2,754 -1,024 -1,955 3,871 -11.57%
-
NP to SH 1,705 -3,234 -924 1,904 -842 -1,729 3,361 -10.69%
-
Tax Rate -13.50% - - 18.45% - - 36.42% -
Total Cost 53,183 36,279 44,098 51,996 58,178 58,375 77,714 -6.12%
-
Net Worth 46,822 45,416 44,517 45,373 42,207 42,207 44,126 0.99%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 46,822 45,416 44,517 45,373 42,207 42,207 44,126 0.99%
NOSH 123,217 122,747 105,995 105,519 95,927 95,927 95,927 4.25%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.36% -9.30% -2.94% 5.03% -1.79% -3.47% 4.74% -
ROE 3.64% -7.12% -2.08% 4.20% -1.99% -4.10% 7.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 44.66 27.04 40.42 51.89 59.58 58.82 85.05 -10.17%
EPS 1.38 -2.63 -0.87 1.80 -0.88 -1.80 3.50 -14.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.42 0.43 0.44 0.44 0.46 -3.13%
Adjusted Per Share Value based on latest NOSH - 105,519
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 41.81 25.22 32.55 41.60 43.42 42.87 61.99 -6.35%
EPS 1.30 -2.46 -0.70 1.45 -0.64 -1.31 2.55 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3558 0.3451 0.3382 0.3447 0.3207 0.3207 0.3353 0.99%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.295 0.40 0.305 0.155 0.20 0.235 0.225 -
P/RPS 0.66 1.48 0.75 0.30 0.34 0.40 0.26 16.78%
P/EPS 21.32 -15.18 -34.99 8.59 -22.79 -13.04 6.42 22.13%
EY 4.69 -6.59 -2.86 11.64 -4.39 -7.67 15.57 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 0.73 0.36 0.45 0.53 0.49 8.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 27/11/20 28/11/19 29/11/18 28/11/17 21/11/16 -
Price 0.29 0.34 0.32 0.17 0.17 0.245 0.15 -
P/RPS 0.65 1.26 0.79 0.33 0.29 0.42 0.18 23.85%
P/EPS 20.96 -12.90 -36.71 9.42 -19.37 -13.59 4.28 30.29%
EY 4.77 -7.75 -2.72 10.61 -5.16 -7.36 23.36 -23.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.92 0.76 0.40 0.39 0.56 0.33 14.90%

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