[EMICO] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 272.27%
YoY- 278.77%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Revenue 73,484 63,577 51,132 71,808 93,986 64,756 56,802 4.20%
PBT 6,032 -852 1,770 620 934 1,295 1,558 24.16%
Tax -573 74 81 -20 -438 -123 -925 -7.37%
NP 5,458 -777 1,852 600 496 1,172 633 41.11%
-
NP to SH 5,744 -825 1,878 737 194 1,022 594 43.73%
-
Tax Rate 9.50% - -4.58% 3.23% 46.90% 9.50% 59.37% -
Total Cost 68,025 64,354 49,280 71,208 93,490 63,584 56,169 3.10%
-
Net Worth 40,289 31,426 33,547 34,533 27,253 26,743 26,178 7.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Net Worth 40,289 31,426 33,547 34,533 27,253 26,743 26,178 7.13%
NOSH 95,927 95,230 95,850 95,927 97,332 95,514 96,956 -0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
NP Margin 7.43% -1.22% 3.62% 0.84% 0.53% 1.81% 1.11% -
ROE 14.26% -2.63% 5.60% 2.14% 0.71% 3.82% 2.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 76.60 66.76 53.35 74.86 96.56 67.80 58.59 4.37%
EPS 5.99 -0.87 1.96 0.77 0.20 1.07 0.61 44.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.33 0.35 0.36 0.28 0.28 0.27 7.31%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 55.88 48.35 38.88 54.61 71.47 49.25 43.20 4.20%
EPS 4.37 -0.63 1.43 0.56 0.15 0.78 0.45 43.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.239 0.2551 0.2626 0.2073 0.2034 0.1991 7.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 -
Price 0.36 0.20 0.21 0.19 0.29 0.19 0.38 -
P/RPS 0.47 0.30 0.39 0.25 0.00 0.28 0.65 -5.05%
P/EPS 6.01 -23.08 10.71 24.72 0.00 17.76 61.96 -31.13%
EY 16.63 -4.33 9.33 4.05 0.00 5.63 1.61 45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.61 0.60 0.53 0.00 0.68 1.41 -7.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 26/11/09 -
Price 0.31 0.20 0.215 0.185 0.27 0.20 0.36 -
P/RPS 0.40 0.30 0.40 0.25 0.00 0.29 0.61 -6.52%
P/EPS 5.18 -23.08 10.97 24.07 0.00 18.69 58.70 -32.16%
EY 19.32 -4.33 9.12 4.15 0.00 5.35 1.70 47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.61 0.51 0.00 0.71 1.33 -8.94%

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