[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 358.41%
YoY- 278.77%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 38,349 15,171 77,663 53,856 28,904 17,032 87,235 -42.15%
PBT 1,587 -150 -2,360 465 -304 -216 -1,538 -
Tax 42 21 65 -15 42 22 -217 -
NP 1,629 -129 -2,295 450 -262 -194 -1,755 -
-
NP to SH 1,790 -74 -1,987 553 -214 -161 -1,973 -
-
Tax Rate -2.65% - - 3.23% - - - -
Total Cost 36,720 15,300 79,958 53,406 29,166 17,226 88,990 -44.54%
-
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.25% -0.85% -2.96% 0.84% -0.91% -1.14% -2.01% -
ROE 5.33% -0.23% -6.28% 1.60% -0.64% -0.48% -5.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.98 15.82 80.96 56.14 30.13 17.76 90.94 -42.15%
EPS 1.87 -0.08 -2.07 0.58 -0.22 -0.17 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.36 0.35 0.35 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.29 11.98 61.35 42.54 22.83 13.45 68.91 -42.15%
EPS 1.41 -0.06 -1.57 0.44 -0.17 -0.13 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.2501 0.2501 0.2728 0.2652 0.2652 0.2728 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.20 0.195 0.19 0.19 0.19 0.19 0.25 -
P/RPS 0.50 1.23 0.23 0.34 0.63 1.07 0.27 50.74%
P/EPS 10.72 -252.78 -9.17 32.96 -85.17 -113.21 -12.15 -
EY 9.33 -0.40 -10.90 3.03 -1.17 -0.88 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.53 0.54 0.54 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.20 0.19 0.225 0.185 0.19 0.19 0.19 -
P/RPS 0.50 1.20 0.28 0.33 0.63 1.07 0.21 78.21%
P/EPS 10.72 -246.30 -10.86 32.09 -85.17 -113.21 -9.24 -
EY 9.33 -0.41 -9.21 3.12 -1.17 -0.88 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.68 0.51 0.54 0.54 0.53 4.96%

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