[EMICO] YoY Quarter Result on 30-Sep-2023 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 81.37%
YoY- 7.49%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 12,529 15,091 17,865 8,790 8,370 13,334 12,419 0.14%
PBT -1,381 1,798 1,628 -840 -363 296 -65 66.34%
Tax -262 -147 33 -30 32 -153 -187 5.77%
NP -1,643 1,651 1,661 -870 -331 143 -252 36.64%
-
NP to SH -1,635 1,665 1,549 -818 -293 173 -220 39.65%
-
Tax Rate - 8.18% -2.03% - - 51.69% - -
Total Cost 14,172 13,440 16,204 9,660 8,701 13,191 12,671 1.88%
-
Net Worth 54,060 51,113 46,822 45,416 44,517 45,373 42,207 4.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 54,060 51,113 46,822 45,416 44,517 45,373 42,207 4.20%
NOSH 131,854 124,667 123,217 122,747 105,995 105,519 95,927 5.43%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -13.11% 10.94% 9.30% -9.90% -3.95% 1.07% -2.03% -
ROE -3.02% 3.26% 3.31% -1.80% -0.66% 0.38% -0.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.50 12.11 14.50 7.16 7.90 12.64 12.95 -5.02%
EPS -1.24 1.34 1.26 -0.67 -0.28 0.34 -0.23 32.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.38 0.37 0.42 0.43 0.44 -1.16%
Adjusted Per Share Value based on latest NOSH - 124,667
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.50 11.45 13.55 6.67 6.35 10.11 9.42 0.14%
EPS -1.24 1.26 1.17 -0.62 -0.22 0.13 -0.17 39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.3877 0.3551 0.3444 0.3376 0.3441 0.3201 4.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.28 0.30 0.295 0.40 0.305 0.155 0.20 -
P/RPS 2.95 2.48 2.03 5.59 3.86 1.23 1.54 11.43%
P/EPS -22.58 22.46 23.47 -60.02 -110.34 94.54 -87.21 -20.14%
EY -4.43 4.45 4.26 -1.67 -0.91 1.06 -1.15 25.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.78 1.08 0.73 0.36 0.45 7.11%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 24/11/23 23/11/22 26/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.29 0.39 0.29 0.34 0.32 0.17 0.17 -
P/RPS 3.05 3.22 2.00 4.75 4.05 1.35 1.31 15.11%
P/EPS -23.39 29.20 23.07 -51.02 -115.76 103.69 -74.13 -17.47%
EY -4.28 3.42 4.33 -1.96 -0.86 0.96 -1.35 21.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.95 0.76 0.92 0.76 0.40 0.39 10.49%

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