[EMICO] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 100.89%
YoY- 101.02%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 70,728 69,262 77,425 87,108 75,802 77,663 70,601 0.12%
PBT 28 103 -1,497 -469 -2,294 -2,360 -1,774 -
Tax -76 -76 141 65 64 65 97 -
NP -48 27 -1,356 -404 -2,230 -2,295 -1,677 -90.70%
-
NP to SH 180 328 -1,131 17 -1,900 -1,987 -1,566 -
-
Tax Rate 271.43% 73.79% - - - - - -
Total Cost 70,776 69,235 78,781 87,512 78,032 79,958 72,278 -1.39%
-
Net Worth 31,655 32,615 33,574 33,574 31,655 31,655 34,533 -5.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,655 32,615 33,574 33,574 31,655 31,655 34,533 -5.65%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.07% 0.04% -1.75% -0.46% -2.94% -2.96% -2.38% -
ROE 0.57% 1.01% -3.37% 0.05% -6.00% -6.28% -4.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.73 72.20 80.71 90.81 79.02 80.96 73.60 0.11%
EPS 0.19 0.34 -1.18 0.02 -1.98 -2.07 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.35 0.35 0.33 0.33 0.36 -5.65%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.87 54.71 61.16 68.81 59.88 61.35 55.77 0.11%
EPS 0.14 0.26 -0.89 0.01 -1.50 -1.57 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2576 0.2652 0.2652 0.2501 0.2501 0.2728 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.22 0.22 0.21 0.20 0.195 0.19 0.19 -
P/RPS 0.30 0.30 0.26 0.22 0.25 0.23 0.26 10.03%
P/EPS 117.24 64.34 -17.81 1,128.55 -9.85 -9.17 -11.64 -
EY 0.85 1.55 -5.61 0.09 -10.16 -10.90 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.60 0.57 0.59 0.58 0.53 16.96%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 28/05/13 27/02/13 -
Price 0.305 0.225 0.215 0.20 0.19 0.225 0.185 -
P/RPS 0.41 0.31 0.27 0.22 0.24 0.28 0.25 39.19%
P/EPS 162.54 65.80 -18.24 1,128.55 -9.59 -10.86 -11.33 -
EY 0.62 1.52 -5.48 0.09 -10.42 -9.21 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.66 0.61 0.57 0.58 0.68 0.51 48.34%

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