[EMICO] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 272.27%
YoY- 278.77%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,698 60,684 77,663 71,808 57,808 68,128 87,235 -8.21%
PBT 3,174 -600 -2,360 620 -608 -864 -1,538 -
Tax 84 84 65 -20 84 88 -217 -
NP 3,258 -516 -2,295 600 -524 -776 -1,755 -
-
NP to SH 3,580 -296 -1,987 737 -428 -644 -1,973 -
-
Tax Rate -2.65% - - 3.23% - - - -
Total Cost 73,440 61,200 79,958 71,208 58,332 68,904 88,990 -12.00%
-
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.25% -0.85% -2.96% 0.84% -0.91% -1.14% -2.01% -
ROE 10.66% -0.94% -6.28% 2.14% -1.27% -1.92% -5.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.95 63.26 80.96 74.86 60.26 71.02 90.94 -8.22%
EPS 3.74 -0.32 -2.07 0.77 -0.44 -0.68 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.36 0.35 0.35 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.17 46.02 58.90 54.46 43.84 51.67 66.16 -8.21%
EPS 2.72 -0.22 -1.51 0.56 -0.32 -0.49 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2546 0.2401 0.2401 0.2619 0.2546 0.2546 0.2619 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.20 0.195 0.19 0.19 0.19 0.19 0.25 -
P/RPS 0.25 0.31 0.23 0.25 0.32 0.27 0.27 -4.99%
P/EPS 5.36 -63.20 -9.17 24.72 -42.58 -28.30 -12.15 -
EY 18.66 -1.58 -10.90 4.05 -2.35 -3.53 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.53 0.54 0.54 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.20 0.19 0.225 0.185 0.19 0.19 0.19 -
P/RPS 0.25 0.30 0.28 0.25 0.32 0.27 0.21 12.31%
P/EPS 5.36 -61.57 -10.86 24.07 -42.58 -28.30 -9.24 -
EY 18.66 -1.62 -9.21 4.15 -2.35 -3.53 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.68 0.51 0.54 0.54 0.53 4.96%

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