[EMICO] YoY 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- -31.21%
YoY- 125.81%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
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 15,470 9,920 9,546 14,181 12,722 13,895 15,707 -0.25%
PBT 937 -1,621 -248 332 -258 105 951 -0.24%
Tax -505 -32 31 -345 -233 -333 -209 15.83%
NP 432 -1,653 -217 -13 -491 -228 742 -8.61%
-
NP to SH 558 -1,636 -577 119 -461 -197 899 -7.63%
-
Tax Rate 53.90% - - 103.92% - 317.14% 21.98% -
Total Cost 15,038 11,573 9,763 14,194 13,213 14,123 14,965 0.08%
-
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 2.79% -16.66% -2.27% -0.09% -3.86% -1.64% 4.72% -
ROE 1.16% -3.81% -1.29% 0.26% -1.09% -0.47% 1.99% -
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 12.52 8.08 8.31 13.44 13.26 14.48 16.37 -4.36%
EPS 0.45 -1.33 -0.50 0.11 -0.48 -0.21 0.94 -11.54%
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 12.31 7.89 7.60 11.29 10.12 11.06 12.50 -0.25%
EPS 0.44 -1.30 -0.46 0.09 -0.37 -0.16 0.72 -7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3836 0.3419 0.3566 0.3611 0.3359 0.3359 0.3588 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 2.44 3.96 3.43 1.38 1.24 1.62 1.47 8.80%
P/EPS 67.56 -24.01 -56.75 164.04 -34.33 -114.43 25.61 17.53%
EY 1.48 -4.17 -1.76 0.61 -2.91 -0.87 3.90 -14.90%
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 2.32 3.65 3.67 1.26 1.32 1.48 1.56 6.83%
P/EPS 64.23 -22.13 -60.73 150.74 -36.41 -104.69 27.21 15.38%
EY 1.56 -4.52 -1.65 0.66 -2.75 -0.96 3.68 -13.32%
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