[EMICO] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 188.64%
YoY- 134.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 63,040 34,993 35,626 54,858 49,613 52,910 73,804 -2.59%
PBT 2,589 -4,674 -1,960 1,221 -1,150 234 6,048 -13.18%
Tax -588 -122 24 -882 -841 -1,018 -1,250 -11.80%
NP 2,001 -4,797 -1,936 338 -1,992 -784 4,797 -13.55%
-
NP to SH 1,693 -4,654 -2,328 640 -1,866 -684 5,101 -16.78%
-
Tax Rate 22.71% - - 72.24% - 435.04% 20.67% -
Total Cost 61,038 39,790 37,562 54,520 51,605 53,694 69,006 -2.02%
-
Net Worth 48,201 42,961 44,806 45,373 42,207 42,207 45,085 1.11%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 48,201 42,961 44,806 45,373 42,207 42,207 45,085 1.11%
NOSH 123,592 122,747 114,887 105,519 95,927 95,927 95,927 4.31%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.17% -13.71% -5.43% 0.62% -4.02% -1.48% 6.50% -
ROE 3.51% -10.83% -5.20% 1.41% -4.42% -1.62% 11.31% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 51.01 28.51 31.01 51.99 51.72 55.16 76.94 -6.61%
EPS 1.37 -3.79 -2.03 0.60 -1.95 -0.71 5.32 -20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.35 0.39 0.43 0.44 0.44 0.47 -3.06%
Adjusted Per Share Value based on latest NOSH - 105,519
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 49.80 27.64 28.14 43.33 39.19 41.79 58.30 -2.59%
EPS 1.34 -3.68 -1.84 0.51 -1.47 -0.54 4.03 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3807 0.3394 0.3539 0.3584 0.3334 0.3334 0.3561 1.11%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.305 0.32 0.285 0.185 0.165 0.235 0.24 -
P/RPS 0.60 1.12 0.92 0.36 0.32 0.43 0.31 11.62%
P/EPS 22.26 -8.44 -14.06 30.50 -8.48 -32.96 4.51 30.46%
EY 4.49 -11.85 -7.11 3.28 -11.79 -3.03 22.16 -23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 0.73 0.43 0.38 0.53 0.51 7.33%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 23/02/21 28/02/20 28/02/19 27/02/18 27/02/17 -
Price 0.29 0.295 0.305 0.17 0.175 0.215 0.255 -
P/RPS 0.57 1.03 0.98 0.33 0.34 0.39 0.33 9.53%
P/EPS 21.17 -7.78 -15.05 28.03 -8.99 -30.15 4.80 28.04%
EY 4.72 -12.85 -6.64 3.57 -11.12 -3.32 20.85 -21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.78 0.40 0.40 0.49 0.54 5.38%

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