[EMICO] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 30.47%
YoY- -50.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 54,608 80,259 82,867 63,327 77,425 70,601 70,490 -4.16%
PBT -1,630 5,882 7,785 -1,864 -1,497 -1,774 701 -
Tax -1,295 -2,003 -1,313 -81 141 97 -329 25.62%
NP -2,925 3,879 6,472 -1,945 -1,356 -1,677 372 -
-
NP to SH -2,825 3,512 6,724 -1,700 -1,131 -1,566 146 -
-
Tax Rate - 34.05% 16.87% - - - 46.93% -
Total Cost 57,533 76,380 76,395 65,272 78,781 72,278 70,118 -3.24%
-
Net Worth 42,207 45,085 40,289 31,655 33,574 34,533 26,742 7.89%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 42,207 45,085 40,289 31,655 33,574 34,533 26,742 7.89%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,507 0.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -5.36% 4.83% 7.81% -3.07% -1.75% -2.38% 0.53% -
ROE -6.69% 7.79% 16.69% -5.37% -3.37% -4.53% 0.55% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 56.93 83.67 86.39 66.02 80.71 73.60 73.81 -4.23%
EPS -2.94 3.66 7.01 -1.77 -1.18 -1.63 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.47 0.42 0.33 0.35 0.36 0.28 7.81%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.49 60.98 62.96 48.11 58.83 53.64 53.56 -4.16%
EPS -2.15 2.67 5.11 -1.29 -0.86 -1.19 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3207 0.3426 0.3061 0.2405 0.2551 0.2624 0.2032 7.89%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.235 0.24 0.36 0.20 0.21 0.19 0.29 -
P/RPS 0.41 0.29 0.42 0.30 0.26 0.26 0.39 0.83%
P/EPS -7.98 6.56 5.14 -11.29 -17.81 -11.64 189.71 -
EY -12.53 15.25 19.47 -8.86 -5.61 -8.59 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.86 0.61 0.60 0.53 1.04 -10.61%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 -
Price 0.215 0.255 0.31 0.20 0.215 0.185 0.27 -
P/RPS 0.38 0.30 0.36 0.30 0.27 0.25 0.37 0.44%
P/EPS -7.30 6.97 4.42 -11.29 -18.24 -11.33 176.62 -
EY -13.70 14.36 22.61 -8.86 -5.48 -8.82 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.74 0.61 0.61 0.51 0.96 -10.59%

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