[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 59.3%
YoY- -18.38%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 39,548 26,245 16,325 7,535 34,040 26,720 17,174 74.47%
PBT -1,260 -3,506 -1,885 -1,045 -2,979 -1,470 -1,222 2.06%
Tax 96 -92 -60 -30 601 18 -13 -
NP -1,164 -3,598 -1,945 -1,075 -2,378 -1,452 -1,235 -3.87%
-
NP to SH -862 -3,491 -1,855 -1,037 -2,548 -1,746 -1,169 -18.39%
-
Tax Rate - - - - - - - -
Total Cost 40,712 29,843 18,270 8,610 36,418 28,172 18,409 69.82%
-
Net Worth 46,644 42,961 45,416 43,684 44,833 44,806 44,517 3.16%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 46,644 42,961 45,416 43,684 44,833 44,806 44,517 3.16%
NOSH 122,747 122,747 122,747 114,958 114,958 114,887 105,995 10.28%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -2.94% -13.71% -11.91% -14.27% -6.99% -5.43% -7.19% -
ROE -1.85% -8.13% -4.08% -2.37% -5.68% -3.90% -2.63% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.22 21.38 13.30 6.55 29.61 23.26 16.20 58.21%
EPS -0.70 -2.84 -1.51 -0.90 -2.22 -1.52 -1.10 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.37 0.38 0.39 0.39 0.42 -6.46%
Adjusted Per Share Value based on latest NOSH - 114,958
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.05 19.94 12.40 5.72 25.86 20.30 13.05 74.46%
EPS -0.65 -2.65 -1.41 -0.79 -1.94 -1.33 -0.89 -18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3264 0.3451 0.3319 0.3406 0.3404 0.3382 3.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.265 0.32 0.40 0.275 0.295 0.285 0.305 -
P/RPS 0.82 1.50 3.01 4.20 1.00 1.23 1.88 -42.51%
P/EPS -37.74 -11.25 -26.47 -30.49 -13.31 -18.75 -27.65 23.07%
EY -2.65 -8.89 -3.78 -3.28 -7.51 -5.33 -3.62 -18.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 1.08 0.72 0.76 0.73 0.73 -2.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 22/02/22 26/11/21 28/09/21 25/05/21 23/02/21 27/11/20 -
Price 0.27 0.295 0.34 0.435 0.29 0.305 0.32 -
P/RPS 0.84 1.38 2.56 6.64 0.98 1.31 1.97 -43.37%
P/EPS -38.45 -10.37 -22.50 -48.22 -13.08 -20.07 -29.01 20.68%
EY -2.60 -9.64 -4.44 -2.07 -7.64 -4.98 -3.45 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.92 1.14 0.74 0.78 0.76 -4.43%

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