[EMICO] YoY Quarter Result on 31-Dec-2021 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -100.0%
YoY- -183.54%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 17,536 15,470 9,920 9,546 14,181 12,722 13,895 3.95%
PBT 1,795 937 -1,621 -248 332 -258 105 60.46%
Tax -646 -505 -32 31 -345 -233 -333 11.67%
NP 1,149 432 -1,653 -217 -13 -491 -228 -
-
NP to SH 1,161 558 -1,636 -577 119 -461 -197 -
-
Tax Rate 35.99% 53.90% - - 103.92% - 317.14% -
Total Cost 16,387 15,038 11,573 9,763 14,194 13,213 14,123 2.50%
-
Net Worth 52,777 48,201 42,961 44,806 45,373 42,207 42,207 3.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 52,777 48,201 42,961 44,806 45,373 42,207 42,207 3.79%
NOSH 125,661 123,592 122,747 114,887 105,519 95,927 95,927 4.60%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.55% 2.79% -16.66% -2.27% -0.09% -3.86% -1.64% -
ROE 2.20% 1.16% -3.81% -1.29% 0.26% -1.09% -0.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.95 12.52 8.08 8.31 13.44 13.26 14.48 -0.61%
EPS 0.92 0.45 -1.33 -0.50 0.11 -0.48 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.35 0.39 0.43 0.44 0.44 -0.77%
Adjusted Per Share Value based on latest NOSH - 122,747
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.95 12.31 7.89 7.60 11.29 10.12 11.06 3.94%
EPS 0.92 0.44 -1.30 -0.46 0.09 -0.37 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3836 0.3419 0.3566 0.3611 0.3359 0.3359 3.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.34 0.305 0.32 0.285 0.185 0.165 0.235 -
P/RPS 2.44 2.44 3.96 3.43 1.38 1.24 1.62 7.06%
P/EPS 36.80 67.56 -24.01 -56.75 164.04 -34.33 -114.43 -
EY 2.72 1.48 -4.17 -1.76 0.61 -2.91 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.91 0.73 0.43 0.38 0.53 7.32%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 22/02/22 23/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.325 0.29 0.295 0.305 0.17 0.175 0.215 -
P/RPS 2.33 2.32 3.65 3.67 1.26 1.32 1.48 7.85%
P/EPS 35.18 64.23 -22.13 -60.73 150.74 -36.41 -104.69 -
EY 2.84 1.56 -4.52 -1.65 0.66 -2.75 -0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.84 0.78 0.40 0.40 0.49 7.82%

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