[EMICO] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 0.43%
YoY- -463.75%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 32,650 30,140 34,040 35,626 34,348 35,216 52,629 -27.23%
PBT -3,770 -4,180 -2,979 -1,960 -2,444 -3,436 969 -
Tax -120 -120 601 24 -26 -180 -725 -69.82%
NP -3,890 -4,300 -2,378 -1,936 -2,470 -3,616 244 -
-
NP to SH -3,710 -4,148 -2,548 -2,328 -2,338 -3,504 606 -
-
Tax Rate - - - - - - 74.82% -
Total Cost 36,540 34,440 36,418 37,562 36,818 38,832 52,385 -21.33%
-
Net Worth 45,416 43,684 44,833 44,806 44,517 44,318 45,373 0.06%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 45,416 43,684 44,833 44,806 44,517 44,318 45,373 0.06%
NOSH 122,747 114,958 114,958 114,887 105,995 105,519 105,519 10.59%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -11.91% -14.27% -6.99% -5.43% -7.19% -10.27% 0.46% -
ROE -8.17% -9.50% -5.68% -5.20% -5.25% -7.91% 1.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 26.60 26.22 29.61 31.01 32.41 33.37 49.88 -34.21%
EPS -3.02 -3.60 -2.22 -2.03 -2.20 -3.32 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.39 0.39 0.42 0.42 0.43 -9.52%
Adjusted Per Share Value based on latest NOSH - 114,887
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 24.81 22.90 25.86 27.07 26.10 26.76 39.99 -27.23%
EPS -2.82 -3.15 -1.94 -1.77 -1.78 -2.66 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.3319 0.3406 0.3404 0.3382 0.3367 0.3447 0.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.40 0.275 0.295 0.285 0.305 0.14 0.105 -
P/RPS 1.50 1.05 1.00 0.92 0.94 0.42 0.21 270.44%
P/EPS -13.23 -7.62 -13.31 -14.06 -13.83 -4.22 18.28 -
EY -7.56 -13.12 -7.51 -7.11 -7.23 -23.72 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.72 0.76 0.73 0.73 0.33 0.24 172.31%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 28/09/21 25/05/21 23/02/21 27/11/20 06/08/20 26/06/20 -
Price 0.34 0.435 0.29 0.305 0.32 0.165 0.14 -
P/RPS 1.28 1.66 0.98 0.98 0.99 0.49 0.28 175.19%
P/EPS -11.25 -12.06 -13.08 -15.05 -14.51 -4.97 24.38 -
EY -8.89 -8.29 -7.64 -6.64 -6.89 -20.13 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.14 0.74 0.78 0.76 0.39 0.33 97.96%

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