[EMICO] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -121.4%
YoY- -154.92%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,156 75,435 63,577 63,284 66,548 69,262 51,132 43.92%
PBT 9,560 2,618 -852 -1,936 -900 103 1,770 208.79%
Tax -424 -826 74 84 84 -76 81 -
NP 9,136 1,792 -777 -1,852 -816 27 1,852 190.63%
-
NP to SH 9,088 1,794 -825 -1,966 -888 328 1,878 186.92%
-
Tax Rate 4.44% 31.55% - - - 73.79% -4.58% -
Total Cost 79,020 73,643 64,354 65,136 67,364 69,235 49,280 37.11%
-
Net Worth 38,370 36,516 31,426 31,655 31,655 32,615 33,547 9.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 38,370 36,516 31,426 31,655 31,655 32,615 33,547 9.39%
NOSH 95,927 96,096 95,230 95,927 95,927 95,927 95,850 0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.36% 2.38% -1.22% -2.93% -1.23% 0.04% 3.62% -
ROE 23.68% 4.91% -2.63% -6.21% -2.81% 1.01% 5.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 91.90 78.50 66.76 65.97 69.37 72.20 53.35 43.84%
EPS 9.48 1.87 -0.87 -2.04 -0.92 0.34 1.96 186.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.33 0.33 0.33 0.34 0.35 9.33%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 69.64 59.59 50.22 49.99 52.57 54.71 40.39 43.93%
EPS 7.18 1.42 -0.65 -1.55 -0.70 0.26 1.48 187.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.2884 0.2482 0.2501 0.2501 0.2576 0.265 9.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.215 0.20 0.20 0.25 0.22 0.22 0.21 -
P/RPS 0.23 0.25 0.30 0.38 0.32 0.30 0.39 -29.74%
P/EPS 2.27 10.71 -23.08 -12.20 -23.77 64.34 10.71 -64.55%
EY 44.06 9.33 -4.33 -8.20 -4.21 1.55 9.33 182.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.61 0.76 0.67 0.65 0.60 -6.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 27/02/15 26/11/14 28/08/14 28/05/14 27/02/14 -
Price 0.195 0.205 0.20 0.23 0.305 0.225 0.215 -
P/RPS 0.21 0.26 0.30 0.35 0.44 0.31 0.40 -34.99%
P/EPS 2.06 10.98 -23.08 -11.22 -32.95 65.80 10.97 -67.30%
EY 48.58 9.11 -4.33 -8.91 -3.04 1.52 9.12 205.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.61 0.70 0.92 0.66 0.61 -13.62%

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