[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -459.31%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,349 38,349 15,171 77,663 53,856 28,904 17,032 71.53%
PBT 1,328 1,587 -150 -2,360 465 -304 -216 -
Tax 61 42 21 65 -15 42 22 96.99%
NP 1,389 1,629 -129 -2,295 450 -262 -194 -
-
NP to SH 1,409 1,790 -74 -1,987 553 -214 -161 -
-
Tax Rate -4.59% -2.65% - - 3.23% - - -
Total Cost 36,960 36,720 15,300 79,958 53,406 29,166 17,226 66.12%
-
Net Worth 33,547 33,574 31,655 31,655 34,533 33,574 33,574 -0.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,547 33,574 31,655 31,655 34,533 33,574 33,574 -0.05%
NOSH 95,850 95,927 95,927 95,927 95,927 95,927 95,927 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.62% 4.25% -0.85% -2.96% 0.84% -0.91% -1.14% -
ROE 4.20% 5.33% -0.23% -6.28% 1.60% -0.64% -0.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.01 39.98 15.82 80.96 56.14 30.13 17.76 71.59%
EPS 1.47 1.87 -0.08 -2.07 0.58 -0.22 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.33 0.33 0.36 0.35 0.35 0.00%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.14 29.14 11.53 59.01 40.92 21.96 12.94 71.55%
EPS 1.07 1.36 -0.06 -1.51 0.42 -0.16 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2549 0.2551 0.2405 0.2405 0.2624 0.2551 0.2551 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.21 0.20 0.195 0.19 0.19 0.19 0.19 -
P/RPS 0.52 0.50 1.23 0.23 0.34 0.63 1.07 -38.10%
P/EPS 14.29 10.72 -252.78 -9.17 32.96 -85.17 -113.21 -
EY 7.00 9.33 -0.40 -10.90 3.03 -1.17 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.59 0.58 0.53 0.54 0.54 7.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.215 0.20 0.19 0.225 0.185 0.19 0.19 -
P/RPS 0.54 0.50 1.20 0.28 0.33 0.63 1.07 -36.53%
P/EPS 14.63 10.72 -246.30 -10.86 32.09 -85.17 -113.21 -
EY 6.84 9.33 -0.41 -9.21 3.12 -1.17 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.58 0.68 0.51 0.54 0.54 8.44%

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