[EMICO] YoY TTM Result on 31-Mar-2021 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -57.28%
YoY- -520.46%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 61,016 61,273 39,548 34,040 52,629 52,275 58,454 0.71%
PBT 5,517 1,401 -1,260 -2,979 969 2,188 506 48.85%
Tax -2,788 -822 96 601 -725 -704 -887 21.00%
NP 2,729 579 -1,164 -2,378 244 1,484 -381 -
-
NP to SH 2,855 372 -862 -2,548 606 604 -219 -
-
Tax Rate 50.53% 58.67% - - 74.82% 32.18% 175.30% -
Total Cost 58,287 60,694 40,712 36,418 52,385 50,791 58,835 -0.15%
-
Net Worth 52,777 49,437 46,644 44,833 45,373 43,398 43,167 3.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 52,777 49,437 46,644 44,833 45,373 43,398 43,167 3.40%
NOSH 125,661 123,592 122,747 114,958 105,519 100,926 95,927 4.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.47% 0.94% -2.94% -6.99% 0.46% 2.84% -0.65% -
ROE 5.41% 0.75% -1.85% -5.68% 1.34% 1.39% -0.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.56 49.58 32.22 29.61 49.88 51.80 60.94 -3.71%
EPS 2.27 0.30 -0.70 -2.22 0.57 0.60 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.39 0.43 0.43 0.45 -1.14%
Adjusted Per Share Value based on latest NOSH - 114,958
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 46.36 46.55 30.05 25.86 39.99 39.72 44.41 0.71%
EPS 2.17 0.28 -0.65 -1.94 0.46 0.46 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.3756 0.3544 0.3406 0.3447 0.3297 0.328 3.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.285 0.265 0.295 0.105 0.175 0.20 -
P/RPS 0.64 0.57 0.82 1.00 0.21 0.34 0.33 11.66%
P/EPS 13.64 94.69 -37.74 -13.31 18.28 29.24 -87.60 -
EY 7.33 1.06 -2.65 -7.51 5.47 3.42 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.70 0.76 0.24 0.41 0.44 9.04%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 24/05/23 24/05/22 25/05/21 26/06/20 24/05/19 28/05/18 -
Price 0.325 0.27 0.27 0.29 0.14 0.165 0.185 -
P/RPS 0.67 0.54 0.84 0.98 0.28 0.32 0.30 14.31%
P/EPS 14.30 89.70 -38.45 -13.08 24.38 27.57 -81.03 -
EY 6.99 1.11 -2.60 -7.64 4.10 3.63 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.71 0.74 0.33 0.38 0.41 11.06%

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