[EMICO] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -29.95%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 78,476 90,173 95,893 100,556 101,884 95,052 83,784 -4.27%
PBT -11,264 -13,678 -10,302 -9,750 -7,516 -5,183 -7,178 35.07%
Tax 124 -66 36 56 56 37 -18 -
NP -11,140 -13,744 -10,266 -9,694 -7,460 -5,146 -7,197 33.84%
-
NP to SH -11,140 -13,744 -10,266 -9,694 -7,460 -5,146 -7,197 33.84%
-
Tax Rate - - - - - - - -
Total Cost 89,616 103,917 106,159 110,250 109,344 100,198 90,981 -1.00%
-
Net Worth -43,891 -41,130 -35,117 -32,283 -29,307 -27,563 -27,971 35.07%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -43,891 -41,130 -35,117 -32,283 -29,307 -27,563 -27,971 35.07%
NOSH 22,280 22,268 22,254 22,233 22,202 22,228 22,305 -0.07%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -14.20% -15.24% -10.71% -9.64% -7.32% -5.41% -8.59% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 352.23 404.93 430.90 452.26 458.89 427.61 375.62 -4.19%
EPS -50.00 -61.70 -46.13 -43.60 -33.60 -23.10 -32.27 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.97 -1.847 -1.578 -1.452 -1.32 -1.24 -1.254 35.17%
Adjusted Per Share Value based on latest NOSH - 22,253
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 59.68 68.57 72.92 76.47 77.48 72.28 63.72 -4.27%
EPS -8.47 -10.45 -7.81 -7.37 -5.67 -3.91 -5.47 33.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3338 -0.3128 -0.2671 -0.2455 -0.2229 -0.2096 -0.2127 35.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.35 0.40 0.44 0.47 0.48 0.61 0.53 -
P/RPS 0.10 0.10 0.10 0.10 0.10 0.14 0.14 -20.11%
P/EPS -0.70 -0.65 -0.95 -1.08 -1.43 -2.63 -1.64 -43.33%
EY -142.86 -154.30 -104.85 -92.77 -70.00 -37.95 -60.88 76.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 28/11/02 30/09/02 28/05/02 28/02/02 28/11/01 -
Price 0.35 0.45 0.38 0.44 0.54 0.44 0.63 -
P/RPS 0.10 0.11 0.09 0.10 0.12 0.10 0.17 -29.81%
P/EPS -0.70 -0.73 -0.82 -1.01 -1.61 -1.90 -1.95 -49.52%
EY -142.86 -137.15 -121.40 -99.09 -62.22 -52.61 -51.22 98.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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