[EMICO] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 79.92%
YoY- 66.17%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 60,583 55,033 45,958 39,548 33,565 33,191 32,771 50.46%
PBT 4,188 1,630 -838 -1,260 -5,015 -3,642 -3,165 -
Tax -253 220 157 96 491 554 616 -
NP 3,935 1,850 -681 -1,164 -4,524 -3,088 -2,549 -
-
NP to SH 3,899 1,705 -662 -862 -4,293 -3,234 -2,709 -
-
Tax Rate 6.04% -13.50% - - - - - -
Total Cost 56,648 53,183 46,639 40,712 38,089 36,279 35,320 36.89%
-
Net Worth 48,201 46,822 45,416 46,644 42,961 45,416 43,684 6.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 48,201 46,822 45,416 46,644 42,961 45,416 43,684 6.76%
NOSH 123,592 123,217 122,747 122,747 122,747 122,747 114,958 4.93%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.50% 3.36% -1.48% -2.94% -13.48% -9.30% -7.78% -
ROE 8.09% 3.64% -1.46% -1.85% -9.99% -7.12% -6.20% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.02 44.66 37.44 32.22 27.34 27.04 28.51 43.38%
EPS 3.15 1.38 -0.54 -0.70 -3.50 -2.63 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 0.38 0.35 0.37 0.38 1.74%
Adjusted Per Share Value based on latest NOSH - 122,747
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 45.95 41.74 34.85 29.99 25.46 25.17 24.85 50.48%
EPS 2.96 1.29 -0.50 -0.65 -3.26 -2.45 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3656 0.3551 0.3444 0.3538 0.3258 0.3444 0.3313 6.76%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.305 0.295 0.275 0.265 0.32 0.40 0.275 -
P/RPS 0.62 0.66 0.73 0.82 1.17 1.48 0.96 -25.22%
P/EPS 9.67 21.32 -50.99 -37.74 -9.15 -15.18 -11.67 -
EY 10.34 4.69 -1.96 -2.65 -10.93 -6.59 -8.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.74 0.70 0.91 1.08 0.72 5.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 23/11/22 18/08/22 24/05/22 22/02/22 26/11/21 28/09/21 -
Price 0.29 0.29 0.30 0.27 0.295 0.34 0.435 -
P/RPS 0.59 0.65 0.80 0.84 1.08 1.26 1.53 -46.92%
P/EPS 9.19 20.96 -55.63 -38.45 -8.43 -12.90 -18.46 -
EY 10.88 4.77 -1.80 -2.60 -11.86 -7.75 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.81 0.71 0.84 0.92 1.14 -24.97%

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