[EMICO] QoQ TTM 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- -45.12%
YoY- 109.47%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 75,437 63,327 62,555 70,728 69,262 77,425 87,108 -9.15%
PBT 2,622 -1,864 -2,452 28 103 -1,497 -469 -
Tax -827 -81 -76 -76 -76 141 65 -
NP 1,795 -1,945 -2,528 -48 27 -1,356 -404 -
-
NP to SH 1,797 -1,700 -2,445 180 328 -1,131 17 2141.98%
-
Tax Rate 31.54% - - 271.43% 73.79% - - -
Total Cost 73,642 65,272 65,083 70,776 69,235 78,781 87,512 -10.87%
-
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 2.38% -3.07% -4.04% -0.07% 0.04% -1.75% -0.46% -
ROE 4.93% -5.37% -7.72% 0.57% 1.01% -3.37% 0.05% -
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 78.64 66.02 65.21 73.73 72.20 80.71 90.81 -9.15%
EPS 1.87 -1.77 -2.55 0.19 0.34 -1.18 0.02 1965.73%
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 57.37 48.16 47.57 53.79 52.67 58.88 66.24 -9.14%
EPS 1.37 -1.29 -1.86 0.14 0.25 -0.86 0.01 2565.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2772 0.2407 0.2407 0.2407 0.248 0.2553 0.2553 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 0.25 0.30 0.38 0.30 0.30 0.26 0.22 8.90%
P/EPS 10.68 -11.29 -9.81 117.24 64.34 -17.81 1,128.55 -95.53%
EY 9.37 -8.86 -10.20 0.85 1.55 -5.61 0.09 2119.35%
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 0.26 0.30 0.35 0.41 0.31 0.27 0.22 11.79%
P/EPS 10.94 -11.29 -9.02 162.54 65.80 -18.24 1,128.55 -95.46%
EY 9.14 -8.86 -11.08 0.62 1.52 -5.48 0.09 2082.85%
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