[EMICO] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 79.46%
YoY- -200.0%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,754 16,041 15,005 16,637 15,644 15,269 23,178 12.77%
PBT 3,261 329 -743 -225 -1,225 -259 1,737 52.24%
Tax -883 14 21 21 -137 19 21 -
NP 2,378 343 -722 -204 -1,362 -240 1,758 22.33%
-
NP to SH 2,416 364 -761 -222 -1,081 -381 1,864 18.89%
-
Tax Rate 27.08% -4.26% - - - - -1.21% -
Total Cost 25,376 15,698 15,727 16,841 17,006 15,509 21,420 11.97%
-
Net Worth 36,452 31,655 31,655 31,655 32,615 33,574 33,574 5.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,452 31,655 31,655 31,655 32,615 33,574 33,574 5.64%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.57% 2.14% -4.81% -1.23% -8.71% -1.57% 7.58% -
ROE 6.63% 1.15% -2.40% -0.70% -3.31% -1.13% 5.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.93 16.72 15.64 17.34 16.31 15.92 24.16 12.77%
EPS 2.52 0.38 -0.79 -0.23 -1.13 -0.40 1.94 19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.33 0.33 0.33 0.34 0.35 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.09 12.77 11.94 13.24 12.45 12.15 18.44 12.80%
EPS 1.92 0.29 -0.61 -0.18 -0.86 -0.30 1.48 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2901 0.2519 0.2519 0.2519 0.2595 0.2672 0.2672 5.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.20 0.20 0.25 0.22 0.22 0.21 0.20 -
P/RPS 0.69 1.20 1.60 1.27 1.35 1.32 0.83 -11.59%
P/EPS 7.94 52.71 -31.51 -95.06 -19.52 -52.87 10.29 -15.88%
EY 12.59 1.90 -3.17 -1.05 -5.12 -1.89 9.72 18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.76 0.67 0.65 0.60 0.57 -4.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 26/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.205 0.20 0.23 0.305 0.225 0.215 0.20 -
P/RPS 0.71 1.20 1.47 1.76 1.38 1.35 0.83 -9.89%
P/EPS 8.14 52.71 -28.99 -131.79 -19.97 -54.13 10.29 -14.47%
EY 12.29 1.90 -3.45 -0.76 -5.01 -1.85 9.72 16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.70 0.92 0.66 0.61 0.57 -3.54%

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