[EMICO] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 129.0%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
Revenue 70,278 80,019 75,437 69,262 77,663 70,712 61,173 1.93%
PBT 2,730 5,870 2,622 103 -2,360 -832 2,086 3.77%
Tax -1,469 -1,495 -827 -76 65 -220 -705 10.65%
NP 1,261 4,375 1,795 27 -2,295 -1,052 1,381 -1.24%
-
NP to SH 1,514 3,994 1,797 328 -1,987 -1,306 1,236 2.83%
-
Tax Rate 53.81% 25.47% 31.54% 73.79% - - 33.80% -
Total Cost 69,017 75,644 73,642 69,235 79,958 71,764 59,792 1.99%
-
Net Worth 42,207 41,248 36,452 32,615 31,655 34,533 26,012 6.90%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
Net Worth 42,207 41,248 36,452 32,615 31,655 34,533 26,012 6.90%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 96,341 -0.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
NP Margin 1.79% 5.47% 2.38% 0.04% -2.96% -1.49% 2.26% -
ROE 3.59% 9.68% 4.93% 1.01% -6.28% -3.78% 4.75% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
RPS 73.26 83.42 78.64 72.20 80.96 73.71 63.50 1.99%
EPS 1.58 4.16 1.87 0.34 -2.07 -1.36 1.28 2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.38 0.34 0.33 0.36 0.27 6.96%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
RPS 55.93 63.68 60.03 55.12 61.80 56.27 48.68 1.93%
EPS 1.20 3.18 1.43 0.26 -1.58 -1.04 0.98 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3359 0.3283 0.2901 0.2595 0.2519 0.2748 0.207 6.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/12/09 -
Price 0.31 0.305 0.20 0.22 0.19 0.25 0.34 -
P/RPS 0.42 0.37 0.25 0.30 0.23 0.34 0.54 -3.40%
P/EPS 19.64 7.33 10.68 64.34 -9.17 -18.36 26.50 -4.04%
EY 5.09 13.65 9.37 1.55 -10.90 -5.45 3.77 4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.53 0.65 0.58 0.69 1.26 -7.78%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/09 CAGR
Date 23/05/17 27/05/16 25/05/15 28/05/14 28/05/13 30/05/12 25/02/10 -
Price 0.32 0.285 0.205 0.225 0.225 0.19 0.36 -
P/RPS 0.44 0.34 0.26 0.31 0.28 0.26 0.57 -3.50%
P/EPS 20.28 6.85 10.94 65.80 -10.86 -13.96 28.06 -4.37%
EY 4.93 14.61 9.14 1.52 -9.21 -7.17 3.56 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.54 0.66 0.68 0.53 1.33 -7.93%

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