[EMICO] YoY TTM 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- 6.45%
YoY- -1172.6%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Revenue 82,867 63,327 77,425 70,601 70,490 64,756 57,195 6.10%
PBT 7,785 -1,864 -1,497 -1,774 701 1,295 792 44.10%
Tax -1,313 -81 141 97 -329 -123 -581 13.92%
NP 6,472 -1,945 -1,356 -1,677 372 1,172 211 72.86%
-
NP to SH 6,724 -1,700 -1,131 -1,566 146 1,022 94 97.92%
-
Tax Rate 16.87% - - - 46.93% 9.50% 73.36% -
Total Cost 76,395 65,272 78,781 72,278 70,118 63,584 56,984 4.79%
-
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 7.81% -3.07% -1.75% -2.38% 0.53% 1.81% 0.37% -
ROE 16.69% -5.37% -3.37% -4.53% 0.55% 3.81% 0.35% -
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 86.39 66.02 80.71 73.60 73.81 67.64 57.20 6.81%
EPS 7.01 -1.77 -1.18 -1.63 0.15 1.07 0.09 100.63%
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 62.85 48.03 58.72 53.54 53.46 49.11 43.38 6.10%
EPS 5.10 -1.29 -0.86 -1.19 0.11 0.78 0.07 98.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3056 0.2401 0.2546 0.2619 0.2028 0.2033 0.2048 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 0.42 0.30 0.26 0.26 0.39 0.28 0.66 -6.97%
P/EPS 5.14 -11.29 -17.81 -11.64 189.71 17.80 404.26 -50.23%
EY 19.47 -8.86 -5.61 -8.59 0.53 5.62 0.25 100.63%
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 1.04 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 0.36 0.30 0.27 0.25 0.37 0.30 0.63 -8.55%
P/EPS 4.42 -11.29 -18.24 -11.33 176.62 18.74 382.98 -50.99%
EY 22.61 -8.86 -5.48 -8.82 0.57 5.34 0.26 104.19%
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 0.96 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