[EMICO] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -369.48%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
Revenue 80,019 75,435 69,262 77,663 87,235 61,173 65,175 2.86%
PBT 5,870 2,618 103 -2,360 -1,538 2,086 561 38.23%
Tax -1,824 -826 -76 65 -217 -705 -816 11.73%
NP 4,046 1,792 27 -2,295 -1,755 1,381 -255 -
-
NP to SH 3,665 1,794 328 -1,987 -1,973 1,236 -535 -
-
Tax Rate 31.07% 31.55% 73.79% - - 33.80% 145.45% -
Total Cost 75,973 73,643 69,235 79,958 88,990 59,792 65,430 2.08%
-
Net Worth 41,248 36,516 32,615 31,655 34,533 25,869 47,079 -1.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
Net Worth 41,248 36,516 32,615 31,655 34,533 25,869 47,079 -1.80%
NOSH 95,927 96,096 95,927 95,927 95,927 95,813 107,000 -1.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
NP Margin 5.06% 2.38% 0.04% -2.96% -2.01% 2.26% -0.39% -
ROE 8.89% 4.91% 1.01% -6.28% -5.71% 4.78% -1.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
RPS 83.42 78.50 72.20 80.96 90.94 63.85 60.91 4.43%
EPS 3.82 1.87 0.34 -2.07 -2.06 1.29 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.34 0.33 0.36 0.27 0.44 -0.31%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
RPS 63.68 60.03 55.12 61.80 69.42 48.68 51.87 2.86%
EPS 2.92 1.43 0.26 -1.58 -1.57 0.98 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3283 0.2906 0.2595 0.2519 0.2748 0.2059 0.3747 -1.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 -
Price 0.305 0.20 0.22 0.19 0.25 0.34 0.32 -
P/RPS 0.37 0.25 0.30 0.23 0.27 0.53 0.53 -4.83%
P/EPS 7.98 10.71 64.34 -9.17 -12.15 26.36 -64.00 -
EY 12.53 9.33 1.55 -10.90 -8.23 3.79 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.65 0.58 0.69 1.26 0.73 -0.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 CAGR
Date 27/05/16 25/05/15 28/05/14 28/05/13 30/05/12 25/02/10 04/03/09 -
Price 0.285 0.205 0.225 0.225 0.19 0.36 0.31 -
P/RPS 0.34 0.26 0.31 0.28 0.21 0.56 0.51 -5.43%
P/EPS 7.46 10.98 65.80 -10.86 -9.24 27.91 -62.00 -
EY 13.41 9.11 1.52 -9.21 -10.83 3.58 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.66 0.68 0.53 1.33 0.70 -0.80%

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