[EMICO] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 128.68%
YoY- 190.82%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 57,739 60,513 61,273 60,583 55,033 45,958 39,548 28.66%
PBT 3,190 3,020 1,401 4,188 1,630 -838 -1,260 -
Tax -1,119 -939 -822 -253 220 157 96 -
NP 2,071 2,081 579 3,935 1,850 -681 -1,164 -
-
NP to SH 2,243 2,127 372 3,899 1,705 -662 -862 -
-
Tax Rate 35.08% 31.09% 58.67% 6.04% -13.50% - - -
Total Cost 55,668 58,432 60,694 56,648 53,183 46,639 40,712 23.17%
-
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 51,113 49,837 49,437 48,201 46,822 45,416 46,644 6.28%
NOSH 124,667 124,592 123,592 123,592 123,217 122,747 122,747 1.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.59% 3.44% 0.94% 6.50% 3.36% -1.48% -2.94% -
ROE 4.39% 4.27% 0.75% 8.09% 3.64% -1.46% -1.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.31 48.57 49.58 49.02 44.66 37.44 32.22 27.33%
EPS 1.80 1.71 0.30 3.15 1.38 -0.54 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.40 0.39 0.38 0.37 0.38 5.19%
Adjusted Per Share Value based on latest NOSH - 123,592
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 45.61 47.80 48.40 47.86 43.47 36.30 31.24 28.66%
EPS 1.77 1.68 0.29 3.08 1.35 -0.52 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4038 0.3937 0.3905 0.3807 0.3699 0.3588 0.3684 6.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.30 0.305 0.285 0.305 0.295 0.275 0.265 -
P/RPS 0.65 0.63 0.57 0.62 0.66 0.73 0.82 -14.33%
P/EPS 16.67 17.87 94.69 9.67 21.32 -50.99 -37.74 -
EY 6.00 5.60 1.06 10.34 4.69 -1.96 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.71 0.78 0.78 0.74 0.70 2.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 22/08/23 24/05/23 23/02/23 23/11/22 18/08/22 24/05/22 -
Price 0.39 0.275 0.27 0.29 0.29 0.30 0.27 -
P/RPS 0.84 0.57 0.54 0.59 0.65 0.80 0.84 0.00%
P/EPS 21.68 16.11 89.70 9.19 20.96 -55.63 -38.45 -
EY 4.61 6.21 1.11 10.88 4.77 -1.80 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.69 0.68 0.74 0.76 0.81 0.71 21.40%

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