[EMICO] YoY 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- 1547.17%
YoY- 16.39%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
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 17,033 16,041 15,269 24,952 16,517 16,993 11,634 6.28%
PBT 1,157 329 -259 769 786 1,617 325 22.50%
Tax -423 14 19 -57 -65 121 -392 1.22%
NP 734 343 -240 712 721 1,738 -67 -
-
NP to SH 748 364 -381 767 659 1,685 -100 -
-
Tax Rate 36.56% -4.26% - 7.41% 8.27% -7.48% 120.62% -
Total Cost 16,299 15,698 15,509 24,240 15,796 15,255 11,701 5.44%
-
Net Worth 40,289 31,655 33,574 34,533 26,742 26,806 27,000 6.60%
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 31,655 33,574 34,533 26,742 26,806 27,000 6.60%
NOSH 95,927 95,927 95,927 95,927 95,507 95,738 99,999 -0.66%
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 4.31% 2.14% -1.57% 2.85% 4.37% 10.23% -0.58% -
ROE 1.86% 1.15% -1.13% 2.22% 2.46% 6.29% -0.37% -
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 17.76 16.72 15.92 26.01 17.29 17.75 11.63 7.00%
EPS 0.78 0.38 -0.40 0.80 0.69 1.76 -0.10 -
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 13.55 12.77 12.15 19.86 13.14 13.52 9.26 6.27%
EPS 0.60 0.29 -0.30 0.61 0.52 1.34 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3206 0.2519 0.2672 0.2748 0.2128 0.2133 0.2149 6.60%
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 2.03 1.20 1.32 0.73 0.00 1.07 3.27 -7.33%
P/EPS 46.17 52.71 -52.87 23.76 0.00 10.80 -380.00 -
EY 2.17 1.90 -1.89 4.21 0.00 9.26 -0.26 -
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 1.75 1.20 1.35 0.71 0.00 1.13 3.09 -8.68%
P/EPS 39.76 52.71 -54.13 23.14 0.00 11.36 -360.00 -
EY 2.52 1.90 -1.85 4.32 0.00 8.80 -0.28 -
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