[EMICO] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 18.91%
YoY- 136.38%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 56,552 52,740 61,273 63,040 63,620 55,780 39,548 26.89%
PBT 5,588 3,984 1,401 2,589 2,010 -2,492 -1,260 -
Tax -466 -344 -822 -588 128 124 96 -
NP 5,122 3,640 579 2,001 2,138 -2,368 -1,164 -
-
NP to SH 5,166 3,672 372 1,693 1,424 -3,348 -862 -
-
Tax Rate 8.34% 8.63% 58.67% 22.71% -6.37% - - -
Total Cost 51,430 49,100 60,694 61,038 61,482 58,148 40,712 16.84%
-
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
NOSH 124,667 124,592 123,592 123,592 123,217 122,747 122,747 1.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.06% 6.90% 0.94% 3.17% 3.36% -4.25% -2.94% -
ROE 10.11% 7.37% 0.75% 3.51% 3.04% -7.37% -1.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.36 42.33 49.58 51.01 51.63 45.44 32.22 25.58%
EPS 4.14 2.96 0.30 1.37 1.16 -2.72 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.40 0.39 0.38 0.37 0.38 5.19%
Adjusted Per Share Value based on latest NOSH - 123,592
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.67 41.66 48.40 49.80 50.25 44.06 31.24 26.89%
EPS 4.08 2.90 0.29 1.34 1.12 -2.64 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3937 0.3905 0.3807 0.3699 0.3588 0.3684 6.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.30 0.305 0.285 0.305 0.295 0.275 0.265 -
P/RPS 0.66 0.72 0.57 0.60 0.57 0.61 0.82 -13.46%
P/EPS 7.24 10.35 94.69 22.26 25.53 -10.08 -37.74 -
EY 13.81 9.66 1.06 4.49 3.92 -9.92 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.71 0.78 0.78 0.74 0.70 2.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 22/08/23 24/05/23 23/02/23 23/11/22 18/08/22 24/05/22 -
Price 0.39 0.275 0.27 0.29 0.29 0.30 0.27 -
P/RPS 0.86 0.65 0.54 0.57 0.56 0.66 0.84 1.57%
P/EPS 9.41 9.33 89.70 21.17 25.09 -11.00 -38.45 -
EY 10.63 10.72 1.11 4.72 3.99 -9.09 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 0.68 0.74 0.76 0.81 0.71 21.40%

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