[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 2.9%
YoY- 19.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 61,273 47,280 31,810 13,945 39,548 26,245 16,325 141.70%
PBT 1,401 1,942 1,005 -623 -1,260 -3,506 -1,885 -
Tax -822 -441 64 31 96 -92 -60 473.46%
NP 579 1,501 1,069 -592 -1,164 -3,598 -1,945 -
-
NP to SH 372 1,270 712 -837 -862 -3,491 -1,855 -
-
Tax Rate 58.67% 22.71% -6.37% - - - - -
Total Cost 60,694 45,779 30,741 14,537 40,712 29,843 18,270 122.80%
-
Net Worth 49,437 48,201 46,822 45,416 46,644 42,961 45,416 5.82%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 49,437 48,201 46,822 45,416 46,644 42,961 45,416 5.82%
NOSH 123,592 123,592 123,217 122,747 122,747 122,747 122,747 0.45%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.94% 3.17% 3.36% -4.25% -2.94% -13.71% -11.91% -
ROE 0.75% 2.63% 1.52% -1.84% -1.85% -8.13% -4.08% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 49.58 38.25 25.82 11.36 32.22 21.38 13.30 140.61%
EPS 0.30 1.03 0.58 -0.68 -0.70 -2.84 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.38 0.37 0.38 0.35 0.37 5.33%
Adjusted Per Share Value based on latest NOSH - 122,747
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 46.55 35.92 24.17 10.60 30.05 19.94 12.40 141.74%
EPS 0.28 0.96 0.54 -0.64 -0.65 -2.65 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3756 0.3662 0.3558 0.3451 0.3544 0.3264 0.3451 5.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.285 0.305 0.295 0.275 0.265 0.32 0.40 -
P/RPS 0.57 0.80 1.14 2.42 0.82 1.50 3.01 -67.05%
P/EPS 94.69 29.68 51.05 -40.33 -37.74 -11.25 -26.47 -
EY 1.06 3.37 1.96 -2.48 -2.65 -8.89 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.78 0.74 0.70 0.91 1.08 -24.41%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 23/02/23 23/11/22 18/08/22 24/05/22 22/02/22 26/11/21 -
Price 0.27 0.29 0.29 0.30 0.27 0.295 0.34 -
P/RPS 0.54 0.76 1.12 2.64 0.84 1.38 2.56 -64.59%
P/EPS 89.70 28.22 50.19 -44.00 -38.45 -10.37 -22.50 -
EY 1.11 3.54 1.99 -2.27 -2.60 -9.64 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.76 0.81 0.71 0.84 0.92 -18.26%

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