[EMICO] QoQ 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- -431.16%
YoY- -19.87%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,269 23,178 15,171 23,807 24,952 11,872 17,032 -7.00%
PBT -259 1,737 -150 -2,825 769 -88 -216 12.82%
Tax 19 21 21 80 -57 20 22 -9.28%
NP -240 1,758 -129 -2,745 712 -68 -194 15.19%
-
NP to SH -381 1,864 -74 -2,540 767 -53 -161 77.30%
-
Tax Rate - -1.21% - - 7.41% - - -
Total Cost 15,509 21,420 15,300 26,552 24,240 11,940 17,226 -6.74%
-
Net Worth 33,574 33,574 31,655 31,655 34,533 33,574 33,574 0.00%
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 33,574 33,574 31,655 31,655 34,533 33,574 33,574 0.00%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
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 -1.57% 7.58% -0.85% -11.53% 2.85% -0.57% -1.14% -
ROE -1.13% 5.55% -0.23% -8.02% 2.22% -0.16% -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 15.92 24.16 15.82 24.82 26.01 12.38 17.76 -7.01%
EPS -0.40 1.94 -0.08 -2.65 0.80 -0.06 -0.17 76.62%
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 11.60 17.61 11.53 18.09 18.96 9.02 12.94 -7.01%
EPS -0.29 1.42 -0.06 -1.93 0.58 -0.04 -0.12 79.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2551 0.2405 0.2405 0.2624 0.2551 0.2551 0.00%
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 1.32 0.83 1.23 0.77 0.73 1.54 1.07 14.98%
P/EPS -52.87 10.29 -252.78 -7.18 23.76 -343.89 -113.21 -39.72%
EY -1.89 9.72 -0.40 -13.94 4.21 -0.29 -0.88 66.23%
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 1.35 0.83 1.20 0.91 0.71 1.54 1.07 16.71%
P/EPS -54.13 10.29 -246.30 -8.50 23.14 -343.89 -113.21 -38.77%
EY -1.85 9.72 -0.41 -11.77 4.32 -0.29 -0.88 63.88%
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