Emaar EC narrows net loss to SAR 253M in 2023, SAR 204M in Q4

31/03/2024 Argaam Exclusive

View other reports

Emaar The Economic City (Emaar EC) logged SAR 253 million in net loss for 2023, down from SAR 1.15 billion a year earlier.



Financials (M)

Item 2022 2023 Change‬
Revenues 363.27 1,031.36 183.9 %
Gross Income (231.60) 431.63 286.4 %
Operating Income (820.01) 44.92 105.5 %
Net Income (1157.29) (253.22) 78.1 %
Average Shares 1,133.33 1,133.33 -
EPS (Riyals) (1.02) (0.22) 78.1 %

The improved results were due to the 184% year-on-year (YoY) revenue increase during the year. This was coupled with the SAR 605 million YoY hike in gross profit generated from projects in 2023, versus a gross loss of SAR 8 million in 2022.

 

Moreover, general and administrative expenses shrank to SAR 322 million in 2023, from SAR 464 million in the previous year. This is besides recognizing development revenues from progress in the completion of existing projects.

 

Other operating income also jumped YoY by SAR 169 million in 2023, mainly due to realizing gains on the sale of investment properties worth SAR 70 million.

 

This came despite the SAR 194 million in financing costs on soaring interest rates, alongside a marginal YoY hike in borrowing rates for 2023.

 

In Q4 2023, Emaar EC trimmed losses to SAR 204 million, from SAR 509.78 million in the corresponding period a year ago.

Sequentially, the company swung to losses against SAR 27.17 million in net profit in Q3 2023.



Current Quarter Comparison (M)

Compared With The
Item Q4 2022 Q4 2023 Change‬
Revenues 136.35 105.01 (23.0 %)
Gross Income (90.88) (47.10) 48.2 %
Operating Income (335.17) (142.10) 57.6 %
Net Income (509.78) (204.19) 59.9 %
Average Shares 1,133.33 1,133.33 -
EPS (Riyals) (0.45) (0.18) 59.9 %

Shareholders' equity (no minority interest) slipped to SAR 6.40 billion by the end of 2023, compared to SAR 6.65 billion a year earlier.

 

By 2023-end, Emaar EC’s accumulated losses amounted to SAR 4.93 billion, or 43.58% of capital.



Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
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)
Q1 2022 86.62 3.6 % (36.48) (113.7 %) (166.01) 14.6 % (0.15)
Q2 2022 78.30 (11.1 %) (50.76) (157.8 %) (250.82) (41.2 %) (0.22)
Q3 2022 62.00 (27.9 %) (53.47) (1,010.8 %) (230.68) (33.5 %) (0.20)
Q4 2022 136.35 19.2 % (90.88) 53.5 % (509.78) (74.8 %) (0.45)
Q1 2023 157.00 81.3 % 17.72 148.6 % (171.28) (3.2 %) (0.15)
Q2 2023 428.37 447.1 % 237.18 567.2 % 95.07 137.9 % 0.08
Q3 2023 340.97 450.0 % 220.92 513.1 % 27.17 111.8 % 0.02
Q4 2023 105.01 (23.0 %) (47.10) 48.2 % (204.19) 59.9 % (0.18)
2023 1,031.36 183.9 % 431.63 286.4 % (253.22) 78.1 % (0.22)

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
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 %)
Q1 2022 (68.37 %) (99.48 %) (215.42 %)
Q2 2022 (78.70 %) (117.44 %) (241.23 %)
Q3 2022 (98.50 %) (135.91 %) (275.18 %)
Q4 2022 (63.75 %) (148.55 %) (303.06 %)
Q1 2023 (40.91 %) (111.11 %) (255.09 %)
Q2 2023 14.11 % (18.36 %) (104.25 %)
Q3 2023 36.22 % 11.05 % (56.64 %)
Q4 2023 41.57 % 29.23 % (41.50 %)
2023 41.85 % 29.23 % (41.50 %)


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
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
Q1 2022 1,133.33 (0.71) (0.71) 6.72
Q2 2022 1,133.33 (0.78) (0.78) 6.49
Q3 2022 1,133.33 (0.83) (0.83) 6.31
Q4 2022 1,133.33 (1.02) (0.97) 5.87
Q1 2023 1,133.33 (1.03) (0.98) 5.72
Q2 2023 1,133.33 (0.72) (0.72) 5.81
Q3 2023 1,133.33 (0.49) (0.53) 5.84
Q4 2023 1,133.33 (0.22) (0.38) 5.65

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
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
Q1 2022 NEG NEG 1.74
Q2 2022 NEG NEG 1.52
Q3 2022 NEG NEG 1.56
Q4 2022 NEG NEG 1.42
Q1 2023 NEG NEG 1.41
Q2 2023 NEG NEG 1.61
Q3 2023 NEG NEG 1.37
Q4 2023 NEG NEG 1.41

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)
Q1 2022 42.68 19.71 12.76 22.42 12.71 - (23.66)
Q2 2022 27.05 22.51 16.62 26.08 10.88 - (24.85)
Q3 2022 32.33 16.84 21.17 15.38 7.56 - (31.28)
Q4 2022 34.48 5.11 97.38 25.77 11.49 - (37.76)
Q1 2023 67.62 31.33 45.87 26.94 12.80 - (27.56)
Q2 2023 56.79 94.38 236.97 20.79 8.36 - 11.09

Current
Market Cap (M Riyal) 7,466.47
Enterprise Value (EV) (M) 14,575.79
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 1.23
Return on Average Assets (%) (TTM) (2.82 )
Return on Average Equity (%) (TTM) (6.92 )

Share Price

6.59
(0.03) (0.45 %)

Emaar The Economic City (EMAAR EC)


Comments {{getCommentCount()}}

Be the first to comment

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