[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 143.14%
YoY- 375.8%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 41,144 26,963 13,629 52,275 37,210 24,488 12,069 126.00%
PBT 916 584 288 2,188 -863 -605 -540 -
Tax -662 -317 -164 -704 -631 -398 -211 113.86%
NP 254 267 124 1,484 -1,494 -1,003 -751 -
-
NP to SH 480 -361 188 604 -1,400 -939 -719 -
-
Tax Rate 72.27% 54.28% 56.94% 32.18% - - - -
Total Cost 40,890 26,696 13,505 50,791 38,704 25,491 12,820 116.22%
-
Net Worth 45,373 45,373 44,318 43,398 42,207 42,207 42,207 4.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 45,373 45,373 44,318 43,398 42,207 42,207 42,207 4.92%
NOSH 105,519 105,519 105,519 100,926 95,927 95,927 95,927 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.62% 0.99% 0.91% 2.84% -4.02% -4.10% -6.22% -
ROE 1.06% -0.80% 0.42% 1.39% -3.32% -2.22% -1.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.99 25.55 12.92 51.80 38.79 25.53 12.58 112.13%
EPS 0.45 0.34 0.18 0.60 -1.46 -0.98 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.43 0.44 0.44 0.44 -1.51%
Adjusted Per Share Value based on latest NOSH - 100,926
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.26 20.49 10.36 39.72 28.27 18.61 9.17 126.00%
EPS 0.36 -0.27 0.14 0.46 -1.06 -0.71 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3447 0.3447 0.3367 0.3297 0.3207 0.3207 0.3207 4.91%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.185 0.155 0.165 0.175 0.165 0.20 0.19 -
P/RPS 0.47 0.61 1.28 0.34 0.43 0.78 1.51 -53.97%
P/EPS 40.67 -45.31 92.61 29.24 -11.31 -20.43 -25.35 -
EY 2.46 -2.21 1.08 3.42 -8.85 -4.89 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.39 0.41 0.38 0.45 0.43 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 16/08/19 24/05/19 28/02/19 29/11/18 17/08/18 -
Price 0.17 0.17 0.16 0.165 0.175 0.17 0.215 -
P/RPS 0.44 0.67 1.24 0.32 0.45 0.67 1.71 -59.44%
P/EPS 37.37 -49.69 89.80 27.57 -11.99 -17.37 -28.68 -
EY 2.68 -2.01 1.11 3.63 -8.34 -5.76 -3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.38 0.40 0.39 0.49 -12.62%

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