[EMICO] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 406.58%
YoY- 1123.42%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 48,276 49,688 56,560 88,156 66,548 60,684 68,128 -5.57%
PBT -2,160 -1,464 1,804 9,560 -900 -600 -864 16.49%
Tax -844 -892 -1,672 -424 84 84 88 -
NP -3,004 -2,356 132 9,136 -816 -516 -776 25.29%
-
NP to SH -2,876 -2,264 252 9,088 -888 -296 -644 28.31%
-
Tax Rate - - 92.68% 4.44% - - - -
Total Cost 51,280 52,044 56,428 79,020 67,364 61,200 68,904 -4.80%
-
Net Worth 42,207 42,207 41,248 38,370 31,655 31,655 33,574 3.88%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 42,207 42,207 41,248 38,370 31,655 31,655 33,574 3.88%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -6.22% -4.74% 0.23% 10.36% -1.23% -0.85% -1.14% -
ROE -6.81% -5.36% 0.61% 23.68% -2.81% -0.94% -1.92% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.33 51.80 58.96 91.90 69.37 63.26 71.02 -5.57%
EPS -3.00 -2.36 0.12 9.48 -0.92 -0.32 -0.68 28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.43 0.40 0.33 0.33 0.35 3.88%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.68 37.75 42.97 66.98 50.56 46.11 51.76 -5.57%
EPS -2.19 -1.72 0.19 6.90 -0.67 -0.22 -0.49 28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3207 0.3207 0.3134 0.2915 0.2405 0.2405 0.2551 3.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.19 0.255 0.255 0.215 0.22 0.195 0.19 -
P/RPS 0.38 0.49 0.43 0.23 0.32 0.31 0.27 5.85%
P/EPS -6.34 -10.80 97.07 2.27 -23.77 -63.20 -28.30 -22.05%
EY -15.78 -9.26 1.03 44.06 -4.21 -1.58 -3.53 28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.59 0.54 0.67 0.59 0.54 -3.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 18/08/17 19/08/16 28/08/15 28/08/14 29/08/13 30/08/12 -
Price 0.215 0.225 0.255 0.195 0.305 0.19 0.19 -
P/RPS 0.43 0.43 0.43 0.21 0.44 0.30 0.27 8.06%
P/EPS -7.17 -9.53 97.07 2.06 -32.95 -61.57 -28.30 -20.44%
EY -13.94 -10.49 1.03 48.58 -3.04 -1.62 -3.53 25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.59 0.49 0.92 0.58 0.54 -1.60%

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