[EMICO] YoY TTM Result on 30-Jun-2023 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 471.77%
YoY- 421.3%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 64,526 60,513 45,958 32,771 47,804 53,835 58,101 1.76%
PBT 5,837 3,020 -838 -3,165 -178 3,016 332 61.18%
Tax -2,964 -939 157 616 -606 -657 -875 22.52%
NP 2,873 2,081 -681 -2,549 -784 2,359 -543 -
-
NP to SH 2,991 2,127 -662 -2,709 -458 1,511 -372 -
-
Tax Rate 50.78% 31.09% - - - 21.78% 263.55% -
Total Cost 61,653 58,432 46,639 35,320 48,588 51,476 58,644 0.83%
-
Net Worth 55,228 49,837 45,416 43,684 44,318 44,318 42,207 4.57%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 55,228 49,837 45,416 43,684 44,318 44,318 42,207 4.57%
NOSH 131,496 124,592 122,747 114,958 105,519 105,519 95,927 5.39%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.45% 3.44% -1.48% -7.78% -1.64% 4.38% -0.93% -
ROE 5.42% 4.27% -1.46% -6.20% -1.03% 3.41% -0.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.07 48.57 37.44 28.51 45.30 51.02 60.57 -3.44%
EPS 2.27 1.71 -0.54 -2.36 -0.43 1.43 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.37 0.38 0.42 0.42 0.44 -0.77%
Adjusted Per Share Value based on latest NOSH - 124,592
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.03 45.98 34.92 24.90 36.32 40.90 44.14 1.76%
EPS 2.27 1.62 -0.50 -2.06 -0.35 1.15 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.3787 0.3451 0.3319 0.3367 0.3367 0.3207 4.57%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.335 0.305 0.275 0.275 0.14 0.165 0.19 -
P/RPS 0.68 0.63 0.73 0.96 0.31 0.32 0.31 13.97%
P/EPS 14.73 17.87 -50.99 -11.67 -32.25 11.52 -48.99 -
EY 6.79 5.60 -1.96 -8.57 -3.10 8.68 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.74 0.72 0.33 0.39 0.43 10.89%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 22/08/23 18/08/22 28/09/21 06/08/20 16/08/19 17/08/18 -
Price 0.285 0.275 0.30 0.435 0.165 0.16 0.215 -
P/RPS 0.58 0.57 0.80 1.53 0.36 0.31 0.35 8.77%
P/EPS 12.53 16.11 -55.63 -18.46 -38.01 11.17 -55.44 -
EY 7.98 6.21 -1.80 -5.42 -2.63 8.95 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.81 1.14 0.39 0.38 0.49 5.60%

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