[EMICO] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 91.84%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Revenue 22,039 16,637 15,171 17,032 16,523 36,899 15,012 6.33%
PBT 2,390 -225 -150 -216 -706 -225 -617 -
Tax -106 21 21 22 0 -137 -55 11.06%
NP 2,284 -204 -129 -194 -706 -362 -672 -
-
NP to SH 2,272 -222 -74 -161 -667 -585 -652 -
-
Tax Rate 4.44% - - - - - - -
Total Cost 19,755 16,841 15,300 17,226 17,229 37,261 15,684 3.75%
-
Net Worth 38,370 31,655 31,655 33,574 25,727 25,893 43,791 -2.09%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Net Worth 38,370 31,655 31,655 33,574 25,727 25,893 43,791 -2.09%
NOSH 95,927 95,927 95,927 95,927 95,285 95,901 97,313 -0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
NP Margin 10.36% -1.23% -0.85% -1.14% -4.27% -0.98% -4.48% -
ROE 5.92% -0.70% -0.23% -0.48% -2.59% -2.26% -1.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
RPS 22.97 17.34 15.82 17.76 17.34 38.48 15.43 6.57%
EPS 2.37 -0.23 -0.08 -0.17 -0.70 -0.61 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.33 0.33 0.35 0.27 0.27 0.45 -1.86%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
RPS 16.74 12.64 11.53 12.94 12.55 28.04 11.41 6.32%
EPS 1.73 -0.17 -0.06 -0.12 -0.51 -0.44 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2915 0.2405 0.2405 0.2551 0.1955 0.1967 0.3327 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 31/03/11 30/06/11 31/03/09 -
Price 0.215 0.22 0.195 0.19 0.22 0.19 0.30 -
P/RPS 0.94 1.27 1.23 1.07 1.27 0.00 1.94 -10.94%
P/EPS 9.08 -95.06 -252.78 -113.21 -31.43 0.00 -44.78 -
EY 11.02 -1.05 -0.40 -0.88 -3.18 0.00 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.59 0.54 0.81 0.00 0.67 -3.39%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 31/03/11 30/06/11 31/03/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 30/05/11 26/08/11 28/05/09 -
Price 0.195 0.305 0.19 0.19 0.20 0.17 0.28 -
P/RPS 0.85 1.76 1.20 1.07 1.15 0.00 1.82 -11.46%
P/EPS 8.23 -131.79 -246.30 -113.21 -28.57 0.00 -41.79 -
EY 12.15 -0.76 -0.41 -0.88 -3.50 0.00 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.92 0.58 0.54 0.74 0.00 0.62 -3.69%

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