[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
16-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -68.87%
YoY- 126.15%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 52,629 41,144 26,963 13,629 52,275 37,210 24,488 66.46%
PBT 969 916 584 288 2,188 -863 -605 -
Tax -725 -662 -317 -164 -704 -631 -398 49.10%
NP 244 254 267 124 1,484 -1,494 -1,003 -
-
NP to SH 606 480 -361 188 604 -1,400 -939 -
-
Tax Rate 74.82% 72.27% 54.28% 56.94% 32.18% - - -
Total Cost 52,385 40,890 26,696 13,505 50,791 38,704 25,491 61.56%
-
Net Worth 45,373 45,373 45,373 44,318 43,398 42,207 42,207 4.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 45,373 45,373 45,373 44,318 43,398 42,207 42,207 4.93%
NOSH 105,519 105,519 105,519 105,519 100,926 95,927 95,927 6.55%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.46% 0.62% 0.99% 0.91% 2.84% -4.02% -4.10% -
ROE 1.34% 1.06% -0.80% 0.42% 1.39% -3.32% -2.22% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 49.88 38.99 25.55 12.92 51.80 38.79 25.53 56.22%
EPS 0.57 0.45 0.34 0.18 0.60 -1.46 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.43 0.42 0.43 0.44 0.44 -1.51%
Adjusted Per Share Value based on latest NOSH - 105,519
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 39.99 31.26 20.49 10.36 39.72 28.27 18.61 66.44%
EPS 0.46 0.36 -0.27 0.14 0.46 -1.06 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3447 0.3447 0.3447 0.3367 0.3297 0.3207 0.3207 4.92%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.105 0.185 0.155 0.165 0.175 0.165 0.20 -
P/RPS 0.21 0.47 0.61 1.28 0.34 0.43 0.78 -58.27%
P/EPS 18.28 40.67 -45.31 92.61 29.24 -11.31 -20.43 -
EY 5.47 2.46 -2.21 1.08 3.42 -8.85 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.43 0.36 0.39 0.41 0.38 0.45 -34.20%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 28/02/20 28/11/19 16/08/19 24/05/19 28/02/19 29/11/18 -
Price 0.14 0.17 0.17 0.16 0.165 0.175 0.17 -
P/RPS 0.28 0.44 0.67 1.24 0.32 0.45 0.67 -44.07%
P/EPS 24.38 37.37 -49.69 89.80 27.57 -11.99 -17.37 -
EY 4.10 2.68 -2.01 1.11 3.63 -8.34 -5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.40 0.38 0.38 0.40 0.39 -10.53%

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