[EMICO] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 47.75%
YoY- 359.3%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 72,120 80,019 82,867 81,875 80,839 75,437 63,327 9.06%
PBT 3,931 5,870 7,785 6,957 5,237 2,622 -1,864 -
Tax -1,807 -1,495 -1,313 -876 -954 -827 -81 693.96%
NP 2,124 4,375 6,472 6,081 4,283 1,795 -1,945 -
-
NP to SH 1,785 3,994 6,724 6,340 4,291 1,797 -1,700 -
-
Tax Rate 45.97% 25.47% 16.87% 12.59% 18.22% 31.54% - -
Total Cost 69,996 75,644 76,395 75,794 76,556 73,642 65,272 4.77%
-
Net Worth 41,248 41,248 40,289 40,289 38,370 36,452 31,655 19.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 41,248 41,248 40,289 40,289 38,370 36,452 31,655 19.31%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.95% 5.47% 7.81% 7.43% 5.30% 2.38% -3.07% -
ROE 4.33% 9.68% 16.69% 15.74% 11.18% 4.93% -5.37% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 75.18 83.42 86.39 85.35 84.27 78.64 66.02 9.05%
EPS 1.86 4.16 7.01 6.61 4.47 1.87 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.40 0.38 0.33 19.31%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.80 60.80 62.96 62.21 61.42 57.32 48.11 9.07%
EPS 1.36 3.03 5.11 4.82 3.26 1.37 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3134 0.3134 0.3061 0.3061 0.2915 0.277 0.2405 19.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.255 0.305 0.36 0.23 0.215 0.20 0.20 -
P/RPS 0.34 0.37 0.42 0.27 0.26 0.25 0.30 8.71%
P/EPS 13.70 7.33 5.14 3.48 4.81 10.68 -11.29 -
EY 7.30 13.65 19.47 28.74 20.81 9.37 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.86 0.55 0.54 0.53 0.61 -2.19%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 27/05/16 26/02/16 23/11/15 28/08/15 25/05/15 27/02/15 -
Price 0.255 0.285 0.31 0.27 0.195 0.205 0.20 -
P/RPS 0.34 0.34 0.36 0.32 0.23 0.26 0.30 8.71%
P/EPS 13.70 6.85 4.42 4.09 4.36 10.94 -11.29 -
EY 7.30 14.61 22.61 24.48 22.94 9.14 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.74 0.64 0.49 0.54 0.61 -2.19%

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