Emaar EC trims 2021 loss to SAR 827.4 mln; Q4 at SAR 282.6 mln

Emaar EC trims 2021 loss to SAR 827.4 mln; Q4 at SAR 282.6 mln

30/03/2022 Argaam Exclusive

View other reports

Emaar The Economic City (Emaar EC) narrowed its loss after Zakat and tax to SAR 827.4 million in 2021, compared to SAR 1.248 billion a year earlier.  



Financials (M)

Item 2020 2021 Change‬
Revenues 547.29 372.08 (32.0 %)
Gross Income (319.03) (237.06) 25.7 %
Operating Income (1043.64) (699.46) 33.0 %
Net Income (1248.36) (836.53) 33.0 %
Average Shares 850.00 991.67 16.7 %
EPS (Riyals) (1.47) (0.84) 42.6 %

This was driven by a drop in the projects’ gross loss by SAR 48.6 million, a decline in financial charges by SAR 72 million and a slump in impairment loss by SAR 106 million.  

 

Q4 2021 net loss reached SAR 282.6 million, compared to SAR 574.6 million in Q4 2020.

 

Sequentially, Q4 net loss widened from SAR 172.77 million in Q3 2021.  



Current Quarter Comparison (M)

Compared With The
Item Q4 2020 Q4 2021 Change‬
Revenues 66.12 114.39 73.0 %
Gross Income (307.22) (195.48) 36.4 %
Operating Income (554.40) (261.53) 52.8 %
Net Income (574.60) (291.69) 49.2 %
Average Shares 850.00 991.67 16.7 %
EPS (Riyals) (0.68) (0.29) 56.5 %

Total shareholders’ equity, excluding minority interest, rose 34.8% year-on-year (YoY) to 7.88 billion in 2021.  

 

Accumulated losses amounted to SAR 3.46 billion as of Dec. 31, 2021, representing 30.6% of the company’s capital reaching SAR 11.3 billion.  

View More Financial Results

 


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2012 142.04 497.5 % 121.88 806.1 % 45.17 432.6 % 0.05
Q2 2012 216.77 (4.9 %) 189.72 24.6 % 92.73 5.9 % 0.11
Q3 2012 138.99 85.8 % 133.92 90.8 % 44.53 620.5 % 0.05
Q4 2012 47.38 (41.6 %) 32.94 (56.5 %) 4.30 80.2 % 0.01
Q1 2013 14.50 (89.8 %) 8.08 (93.4 %) (0.33) (100.7 %) 0.00
Q2 2013 40.04 (81.5 %) 29.39 (84.5 %) 1.10 (98.8 %) 0.00
Q3 2013 125.89 (9.4 %) 86.30 (35.6 %) 17.96 (59.7 %) 0.02
Q4 2013 653.03 1278.3 % 580.90 1663.8 % 254.33 5811.8 % 0.30
Q1 2014 165.16 1038.8 % 117.64 1356.1 % 49.91 15041.9 % 0.06
Q2 2014 450.74 1025.8 % 287.82 879.4 % 212.82 19194.7 % 0.25
Q3 2014 145.45 15.5 % 111.68 29.4 % 47.80 166.1 % 0.06
Q4 2014 303.00 (53.6 %) 213.00 (63.3 %) 69.15 (72.8 %) 0.08
Q1 2015 229.56 39.0 % 157.48 33.9 % 85.72 71.8 % 0.10
Q2 2015 236.68 (47.5 %) 147.22 (48.9 %) 50.35 (76.3 %) 0.06
Q3 2015 169.89 16.8 % 85.41 (23.5 %) 8.19 (82.9 %) 0.01
Q4 2015 386.83 27.7 % 176.66 (17.1 %) 158.45 129.1 % 0.19
Q1 2016 272.33 18.6 % 93.16 (40.8 %) (17.04) (119.9 %) (0.02)
Q2 2016 558.98 136.2 % 286.68 94.7 % 239.68 376.0 % 0.28
Q3 2016 589.72 247.1 % 191.94 124.7 % 69.65 750.4 % 0.08
Q4 2016 846.74 118.9 % 602.38 241.0 % 454.56 186.9 % 0.53
Q1 2017 318.23 16.9 % 115.70 24.2 % (17.51) (2.7 %) (0.02)
Q2 2017 223.19 (60.1 %) 136.97 (52.2 %) 36.08 (84.9 %) 0.04
Q3 2017 268.52 (54.5 %) 106.32 (44.6 %) 26.99 (61.3 %) 0.03
Q4 2017 628.03 (25.8 %) 457.05 (24.1 %) 195.36 (57.0 %) 0.23
Q1 2018 280.77 (11.8 %) 92.66 (19.9 %) 3.13 117.9 % 0.00
Q2 2018 244.05 9.3 % 101.03 (26.2 %) (47.59) (231.9 %) (0.06)
Q3 2018 111.85 (58.3 %) (17.77) (116.7 %) (149.10) (652.5 %) (0.18)
Q4 2018 371.56 (40.8 %) 162.49 (64.4 %) 58.47 (70.1 %) 0.07
Q1 2019 350.61 24.9 % 160.45 73.1 % 7.47 138.7 % 0.01
Q2 2019 217.35 (10.9 %) 83.02 (17.8 %) (106.44) (123.7 %) (0.13)
Q3 2019 160.36 43.4 % 6.45 136.3 % (212.81) (42.7 %) (0.25)
Q4 2019 218.50 (41.2 %) 52.08 (67.9 %) (221.61) (479.0 %) (0.26)
Q1 2020 205.40 (41.4 %) (39.33) (124.5 %) (281.50) (3870.9 %) (0.33)
Q2 2020 143.10 (34.2 %) 17.00 (79.5 %) (204.93) (92.5 %) (0.24)
Q3 2020 132.68 (17.3 %) 10.52 63.1 % (187.34) 12.0 % (0.22)
Q4 2020 66.12 (69.7 %) (307.22) (689.9 %) (574.60) (159.3 %) (0.68)
Q1 2021 83.59 (59.3 %) (17.07) 56.6 % (194.49) 30.9 % (0.20)
Q2 2021 88.07 (38.5 %) (19.69) (215.8 %) (177.59) 13.3 % (0.18)
Q3 2021 86.03 (35.2 %) (4.81) (145.8 %) (172.77) 7.8 % (0.17)
Q4 2021 114.39 73.0 % (195.48) 36.4 % (291.69) 49.2 % (0.29)
2021 372.08 (32.0 %) (237.06) 25.7 % (836.53) 33.0 % (0.84)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2012 79.86 % 47.49 % 26.87 %
Q2 2012 88.87 % 54.84 % 31.63 %
Q3 2012 90.03 % 55.60 % 34.75 %
Q4 2012 87.76 % 49.86 % 35.06 %
Q1 2013 87.31 % 39.88 % 20.79 %
Q2 2013 84.81 % 4.64 % (26.72 %)
Q3 2013 68.79 % (11.26 %) (39.92 %)
Q4 2013 84.55 % 61.17 % 48.21 %
Q1 2014 82.74 % 62.33 % 51.91 %
Q2 2014 76.90 % 62.34 % 54.90 %
Q3 2014 77.63 % 64.55 % 56.26 %
Q4 2014 68.60 % 46.03 % 35.67 %
Q1 2015 68.22 % 47.40 % 37.19 %
Q2 2015 68.81 % 42.24 % 29.35 %
Q3 2015 64.22 % 34.85 % 24.37 %
Q4 2015 55.41 % 33.23 % 22.90 %
Q1 2016 47.15 % 22.83 % 11.85 %
Q2 2016 46.25 % 23.19 % 15.02 %
Q3 2016 41.40 % 22.45 % 14.93 %
Q4 2016 51.78 % 38.04 % 27.30 %
Q1 2017 51.72 % 37.13 % 26.78 %
Q2 2017 52.94 % 37.28 % 25.89 %
Q3 2017 58.03 % 40.59 % 28.33 %
Q4 2017 56.75 % 37.49 % 16.75 %
Q1 2018 56.62 % 42.07 % 18.68 %
Q2 2018 53.26 % 35.14 % 12.52 %
Q3 2018 50.05 % 33.47 % 0.14 %
Q4 2018 33.56 % 4.93 % (13.40 %)
Q1 2019 37.68 % 6.54 % (12.13 %)
Q2 2019 36.92 % 10.29 % (18.03 %)
Q3 2019 37.49 % 8.01 % (23.03 %)
Q4 2019 31.90 % 2.36 % (56.34 %)
Q1 2020 12.75 % (23.19 %) (102.59 %)
Q2 2020 4.98 % (32.53 %) (126.60 %)
Q3 2020 5.76 % (34.66 %) (127.97 %)
Q4 2020 (58.29 %) (126.74 %) (228.10 %)
Q1 2021 (69.75 %) (154.58 %) (272.95 %)
Q2 2021 (90.02 %) (182.74 %) (306.12 %)
Q3 2021 (107.72 %) (206.94 %) (345.72 %)
Q4 2021 (63.71 %) (104.57 %) (224.83 %)
2021 (63.71 %) (104.57 %) (224.83 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2012 850.00 0.17 0.17 8.74
Q2 2012 850.00 0.17 0.19 8.85
Q3 2012 850.00 0.22 0.24 8.90
Q4 2012 850.00 0.22 0.22 8.90
Q1 2013 850.00 0.17 0.10 8.90
Q2 2013 850.00 0.06 (0.08) 8.90
Q3 2013 850.00 0.03 (0.11) 8.92
Q4 2013 850.00 0.32 0.47 9.22
Q1 2014 850.00 0.38 0.60 9.28
Q2 2014 850.00 0.63 0.90 9.53
Q3 2014 850.00 0.66 0.94 9.58
Q4 2014 850.00 0.45 0.45 9.67
Q1 2015 850.00 0.49 0.49 9.77
Q2 2015 850.00 0.30 0.32 9.83
Q3 2015 850.00 0.25 0.27 9.84
Q4 2015 850.00 0.36 0.28 10.02
Q1 2016 850.00 0.24 0.15 8.31
Q2 2016 850.00 0.46 0.25 8.59
Q3 2016 850.00 0.53 0.32 8.67
Q4 2016 850.00 0.88 0.73 9.17
Q1 2017 850.00 0.88 0.73 9.15
Q2 2017 850.00 0.64 0.60 9.19
Q3 2017 850.00 0.59 0.55 9.23
Q4 2017 850.00 0.28 0.28 9.42
Q1 2018 850.00 0.31 0.31 9.43
Q2 2018 850.00 0.21 0.21 9.37
Q3 2018 850.00 0.00 0.00 9.22
Q4 2018 850.00 (0.16) (0.16) 8.99
Q1 2019 850.00 (0.15) (0.15) 9.27
Q2 2019 850.00 (0.22) (0.22) 9.12
Q3 2019 850.00 (0.30) (0.30) 8.88
Q4 2019 850.00 (0.63) (0.63) 8.36
Q1 2020 850.00 (0.97) (0.97) 8.00
Q2 2020 850.00 (1.08) (1.08) 7.75
Q3 2020 850.00 (1.05) (1.05) 7.54
Q4 2020 850.00 (1.47) (1.47) 6.87
Q1 2021 991.67 (1.17) (1.17) 6.66
Q2 2021 991.67 (1.14) (1.14) 6.45
Q3 2021 991.67 (1.13) (1.13) 7.18
Q4 2021 991.67 (0.84) (0.84) 6.86

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2012 More than 100 More than 100 1.99
Q2 2012 69.23 62.28 1.35
Q3 2012 55.17 50.69 1.35
Q4 2012 50.36 49.19 1.24
Q1 2013 76.21 More than 100 1.42
Q2 2013 More than 100 NEG 1.49
Q3 2013 More than 100 NEG 1.73
Q4 2013 55.19 37.50 1.92
Q1 2014 60.28 38.15 2.47
Q2 2014 32.04 22.38 2.12
Q3 2014 34.94 24.81 2.42
Q4 2014 35.48 35.48 1.64
Q1 2015 35.97 35.60 1.80
Q2 2015 66.67 62.84 2.02
Q3 2015 57.49 53.62 1.47
Q4 2015 48.43 62.58 1.72
Q1 2016 79.04 More than 100 2.24
Q2 2016 42.06 78.55 2.24
Q3 2016 30.14 50.33 1.84
Q4 2016 26.03 31.40 2.49
Q1 2017 25.85 31.14 2.48
Q2 2017 32.81 34.78 2.28
Q3 2017 32.62 34.76 2.08
Q4 2017 63.44 63.44 1.91
Q1 2018 59.26 59.26 1.93
Q2 2018 76.43 76.43 1.71
Q3 2018 More than 100 More than 100 1.37
Q4 2018 NEG NEG 1.17
Q1 2019 NEG NEG 1.44
Q2 2019 NEG NEG 1.46
Q3 2019 NEG NEG 1.49
Q4 2019 NEG NEG 1.52
Q1 2020 NEG NEG 1.14
Q2 2020 NEG NEG 1.17
Q3 2020 NEG NEG 1.78
Q4 2020 NEG NEG 1.79
Q1 2021 NEG NEG 2.14
Q2 2021 NEG NEG 2.64
Q3 2021 NEG NEG 1.85
Q4 2021 NEG NEG 1.74

Business Segments (Million)

Compared With The
Period Hospitality and Leisure Residential business Industrial development City Operations Education Other activities Eliminations
Q1 2016 16.22 139.39 100.03 - - 16.69 -
Q2 2016 13.28 336.39 185.24 - - 24.07 -
Q3 2016 12.02 480.98 76.52 - - 20.19 -
Q4 2016 62.88 394.77 355.07 - - 34.03 -
Q1 2017 16.71 189.07 96.32 - - 16.13 -
Q2 2017 19.47 49.34 141.62 - - 12.77 -
Q3 2017 13.27 88.72 136.14 - - 30.40 -
Q4 2017 12.81 365.13 224.62 - - 25.46 -
Q1 2018 13.94 156.34 93.21 - - 17.28 -
Q2 2018 10.47 143.25 64.37 - - 25.97 -
Q3 2018 12.78 46.64 30.06 - - 22.37 -
Q4 2018 5.07 215.40 63.41 - - 87.69 -
Q1 2019 23.80 231.10 77.89 - - 17.81 -
Q2 2019 13.39 148.03 40.25 - - 15.67 -
Q3 2019 19.77 66.35 57.90 - - 16.35 -
Q4 2019 16.90 54.99 124.76 - - 21.85 -
Q1 2020 25.51 132.57 29.09 - - 18.23 -
Q2 2020 6.15 40.77 73.56 - - 22.62 -
Q3 2020 31.60 57.50 30.86 - - 12.72 -
Q1 2021 40.41 23.88 17.36 - - 33.31 (31.37)
Q3 2021 37.92 18.81 30.18 21.41 4.13 - (26.42)
Q4 2021 48.89 35.33 28.37 21.99 15.72 - (35.98)


Financial Ratios
Current
Market Cap (M Riyal) 7,319.18
Enterprise Value (EV) (M) 14,428.50
Shares Outstanding ((M)) 1,133.00
EPS ( Riyal) (TTM) (0.38)
Book Value (BV) ( Riyal) 5.34
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) Neg
P/E (TTM) NEG
Price/book 1.21
Return on Average Assets (%) (TTM) (2.82 )
Return on Average Equity (%) (TTM) (6.92 )
more

Share Price

Emaar The Economic City
6.46
0.02 0.31 %

Emaar The Economic City (EMAAR EC)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.