[EMICO] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 317.37%
YoY- 446.95%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 73,484 76,160 88,156 75,435 63,577 63,284 66,548 6.81%
PBT 6,032 6,734 9,560 2,618 -852 -1,936 -900 -
Tax -573 -14 -424 -826 74 84 84 -
NP 5,458 6,720 9,136 1,792 -777 -1,852 -816 -
-
NP to SH 5,744 7,120 9,088 1,794 -825 -1,966 -888 -
-
Tax Rate 9.50% 0.21% 4.44% 31.55% - - - -
Total Cost 68,025 69,440 79,020 73,643 64,354 65,136 67,364 0.65%
-
Net Worth 40,289 40,289 38,370 36,516 31,426 31,655 31,655 17.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 40,289 40,289 38,370 36,516 31,426 31,655 31,655 17.39%
NOSH 95,927 95,927 95,927 96,096 95,230 95,927 95,927 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.43% 8.82% 10.36% 2.38% -1.22% -2.93% -1.23% -
ROE 14.26% 17.67% 23.68% 4.91% -2.63% -6.21% -2.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 76.60 79.39 91.90 78.50 66.76 65.97 69.37 6.81%
EPS 5.99 7.42 9.48 1.87 -0.87 -2.04 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.40 0.38 0.33 0.33 0.33 17.39%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.88 57.92 67.04 57.37 48.35 48.13 50.61 6.80%
EPS 4.37 5.41 6.91 1.36 -0.63 -1.50 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.3064 0.2918 0.2777 0.239 0.2407 0.2407 17.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.36 0.23 0.215 0.20 0.20 0.25 0.22 -
P/RPS 0.47 0.29 0.23 0.25 0.30 0.38 0.32 29.12%
P/EPS 6.01 3.10 2.27 10.71 -23.08 -12.20 -23.77 -
EY 16.63 32.27 44.06 9.33 -4.33 -8.20 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.54 0.53 0.61 0.76 0.67 18.05%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 26/11/14 28/08/14 -
Price 0.31 0.27 0.195 0.205 0.20 0.23 0.305 -
P/RPS 0.40 0.34 0.21 0.26 0.30 0.35 0.44 -6.14%
P/EPS 5.18 3.64 2.06 10.98 -23.08 -11.22 -32.95 -
EY 19.32 27.49 48.58 9.11 -4.33 -8.91 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.49 0.54 0.61 0.70 0.92 -13.47%

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