[EMICO] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 30.47%
YoY- -50.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 81,875 80,839 75,437 63,327 62,555 70,728 69,262 11.78%
PBT 6,957 5,237 2,622 -1,864 -2,452 28 103 1554.28%
Tax -876 -954 -827 -81 -76 -76 -76 409.50%
NP 6,081 4,283 1,795 -1,945 -2,528 -48 27 3589.57%
-
NP to SH 6,340 4,291 1,797 -1,700 -2,445 180 328 618.94%
-
Tax Rate 12.59% 18.22% 31.54% - - 271.43% 73.79% -
Total Cost 75,794 76,556 73,642 65,272 65,083 70,776 69,235 6.21%
-
Net Worth 40,289 38,370 36,452 31,655 31,655 31,655 32,615 15.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,289 38,370 36,452 31,655 31,655 31,655 32,615 15.11%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.43% 5.30% 2.38% -3.07% -4.04% -0.07% 0.04% -
ROE 15.74% 11.18% 4.93% -5.37% -7.72% 0.57% 1.01% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 85.35 84.27 78.64 66.02 65.21 73.73 72.20 11.78%
EPS 6.61 4.47 1.87 -1.77 -2.55 0.19 0.34 621.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.38 0.33 0.33 0.33 0.34 15.11%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.21 61.42 57.32 48.11 47.53 53.74 52.62 11.79%
EPS 4.82 3.26 1.37 -1.29 -1.86 0.14 0.25 617.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.2915 0.277 0.2405 0.2405 0.2405 0.2478 15.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.215 0.20 0.20 0.25 0.22 0.22 -
P/RPS 0.27 0.26 0.25 0.30 0.38 0.30 0.30 -6.77%
P/EPS 3.48 4.81 10.68 -11.29 -9.81 117.24 64.34 -85.67%
EY 28.74 20.81 9.37 -8.86 -10.20 0.85 1.55 599.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.53 0.61 0.76 0.67 0.65 -10.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 25/05/15 27/02/15 26/11/14 28/08/14 28/05/14 -
Price 0.27 0.195 0.205 0.20 0.23 0.305 0.225 -
P/RPS 0.32 0.23 0.26 0.30 0.35 0.41 0.31 2.13%
P/EPS 4.09 4.36 10.94 -11.29 -9.02 162.54 65.80 -84.28%
EY 24.48 22.94 9.14 -8.86 -11.08 0.62 1.52 536.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.54 0.61 0.70 0.92 0.66 -2.02%

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