[EMICO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -33.45%
YoY- -223.82%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 7,535 34,040 26,720 17,174 8,804 52,629 41,144 -67.78%
PBT -1,045 -2,979 -1,470 -1,222 -859 969 916 -
Tax -30 601 18 -13 -45 -725 -662 -87.31%
NP -1,075 -2,378 -1,452 -1,235 -904 244 254 -
-
NP to SH -1,037 -2,548 -1,746 -1,169 -876 606 480 -
-
Tax Rate - - - - - 74.82% 72.27% -
Total Cost 8,610 36,418 28,172 18,409 9,708 52,385 40,890 -64.64%
-
Net Worth 43,684 44,833 44,806 44,517 44,318 45,373 45,373 -2.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,684 44,833 44,806 44,517 44,318 45,373 45,373 -2.49%
NOSH 114,958 114,958 114,887 105,995 105,519 105,519 105,519 5.88%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -14.27% -6.99% -5.43% -7.19% -10.27% 0.46% 0.62% -
ROE -2.37% -5.68% -3.90% -2.63% -1.98% 1.34% 1.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.55 29.61 23.26 16.20 8.34 49.88 38.99 -69.58%
EPS -0.90 -2.22 -1.52 -1.10 -0.83 0.57 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.39 0.42 0.42 0.43 0.43 -7.91%
Adjusted Per Share Value based on latest NOSH - 105,995
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.72 25.86 20.30 13.05 6.69 39.99 31.26 -67.80%
EPS -0.79 -1.94 -1.33 -0.89 -0.67 0.46 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3319 0.3406 0.3404 0.3382 0.3367 0.3447 0.3447 -2.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.275 0.295 0.285 0.305 0.14 0.105 0.185 -
P/RPS 4.20 1.00 1.23 1.88 1.68 0.21 0.47 331.20%
P/EPS -30.49 -13.31 -18.75 -27.65 -16.86 18.28 40.67 -
EY -3.28 -7.51 -5.33 -3.62 -5.93 5.47 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.73 0.73 0.33 0.24 0.43 41.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 25/05/21 23/02/21 27/11/20 06/08/20 26/06/20 28/02/20 -
Price 0.435 0.29 0.305 0.32 0.165 0.14 0.17 -
P/RPS 6.64 0.98 1.31 1.97 1.98 0.28 0.44 511.68%
P/EPS -48.22 -13.08 -20.07 -29.01 -19.88 24.38 37.37 -
EY -2.07 -7.64 -4.98 -3.45 -5.03 4.10 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 0.78 0.76 0.39 0.33 0.40 101.14%

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