[EMICO] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -62.79%
YoY- -18.38%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 66,780 52,740 55,780 30,140 35,216 54,516 48,276 5.55%
PBT 5,264 3,984 -2,492 -4,180 -3,436 1,152 -2,160 -
Tax -1,048 -344 124 -120 -180 -656 -844 3.67%
NP 4,216 3,640 -2,368 -4,300 -3,616 496 -3,004 -
-
NP to SH 4,216 3,672 -3,348 -4,148 -3,504 752 -2,876 -
-
Tax Rate 19.91% 8.63% - - - 56.94% - -
Total Cost 62,564 49,100 58,148 34,440 38,832 54,020 51,280 3.36%
-
Net Worth 55,228 49,837 45,416 43,684 44,318 44,318 42,207 4.57%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 55,228 49,837 45,416 43,684 44,318 44,318 42,207 4.57%
NOSH 131,496 124,592 122,747 114,958 105,519 105,519 95,927 5.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.31% 6.90% -4.25% -14.27% -10.27% 0.91% -6.22% -
ROE 7.63% 7.37% -7.37% -9.50% -7.91% 1.70% -6.81% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 50.78 42.33 45.44 26.22 33.37 51.66 50.33 0.14%
EPS 3.20 2.96 -2.72 -3.60 -3.32 0.72 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.37 0.38 0.42 0.42 0.44 -0.77%
Adjusted Per Share Value based on latest NOSH - 114,958
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 50.74 40.07 42.38 22.90 26.76 41.42 36.68 5.55%
EPS 3.20 2.79 -2.54 -3.15 -2.66 0.57 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.3787 0.3451 0.3319 0.3367 0.3367 0.3207 4.57%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.335 0.305 0.275 0.275 0.14 0.165 0.19 -
P/RPS 0.66 0.72 0.61 1.05 0.42 0.32 0.38 9.62%
P/EPS 10.45 10.35 -10.08 -7.62 -4.22 23.15 -6.34 -
EY 9.57 9.66 -9.92 -13.12 -23.72 4.32 -15.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.74 0.72 0.33 0.39 0.43 10.89%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 18/08/22 28/09/21 06/08/20 16/08/19 17/08/18 -
Price 0.285 0.275 0.30 0.435 0.165 0.16 0.215 -
P/RPS 0.56 0.65 0.66 1.66 0.49 0.31 0.43 4.49%
P/EPS 8.89 9.33 -11.00 -12.06 -4.97 22.45 -7.17 -
EY 11.25 10.72 -9.09 -8.29 -20.13 4.45 -13.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.81 1.14 0.39 0.38 0.49 5.60%

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