[EMICO] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -36.19%
YoY- 104.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,804 79,292 56,560 80,019 73,484 76,160 88,156 -11.12%
PBT 6,048 7,170 1,804 5,870 6,032 6,734 9,560 -26.20%
Tax -1,250 -1,458 -1,672 -1,824 -573 -14 -424 104.93%
NP 4,797 5,712 132 4,046 5,458 6,720 9,136 -34.78%
-
NP to SH 5,101 5,854 252 3,665 5,744 7,120 9,088 -31.83%
-
Tax Rate 20.67% 20.33% 92.68% 31.07% 9.50% 0.21% 4.44% -
Total Cost 69,006 73,580 56,428 75,973 68,025 69,440 79,020 -8.60%
-
Net Worth 45,085 44,126 41,248 41,248 40,289 40,289 38,370 11.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,085 44,126 41,248 41,248 40,289 40,289 38,370 11.29%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.50% 7.20% 0.23% 5.06% 7.43% 8.82% 10.36% -
ROE 11.31% 13.27% 0.61% 8.89% 14.26% 17.67% 23.68% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.94 82.66 58.96 83.42 76.60 79.39 91.90 -11.12%
EPS 5.32 6.10 0.12 3.82 5.99 7.42 9.48 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.43 0.43 0.42 0.42 0.40 11.29%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.73 63.10 45.01 63.68 58.48 60.61 70.15 -11.12%
EPS 4.06 4.66 0.20 2.92 4.57 5.67 7.23 -31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3512 0.3283 0.3283 0.3206 0.3206 0.3053 11.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.24 0.225 0.255 0.305 0.36 0.23 0.215 -
P/RPS 0.31 0.27 0.43 0.37 0.47 0.29 0.23 21.90%
P/EPS 4.51 3.69 97.07 7.98 6.01 3.10 2.27 57.71%
EY 22.16 27.12 1.03 12.53 16.63 32.27 44.06 -36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.59 0.71 0.86 0.55 0.54 -3.72%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 -
Price 0.255 0.15 0.255 0.285 0.31 0.27 0.195 -
P/RPS 0.33 0.18 0.43 0.34 0.40 0.34 0.21 34.97%
P/EPS 4.80 2.46 97.07 7.46 5.18 3.64 2.06 75.30%
EY 20.85 40.68 1.03 13.41 19.32 27.49 48.58 -42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.59 0.66 0.74 0.64 0.49 6.66%

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