[EMICO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -94.59%
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 53,664 69,246 71,124 69,710 75,520 62,778 56,965 -3.89%
PBT -4,284 -854 686 346 2,556 10,073 11,014 -
Tax -288 -344 -322 -228 -228 -73 6,049 -
NP -4,572 -1,198 364 118 2,328 10,000 17,064 -
-
NP to SH -4,648 -963 336 128 2,368 4,946 7,524 -
-
Tax Rate - - 46.94% 65.90% 8.92% 0.72% -54.92% -
Total Cost 58,236 70,444 70,760 69,592 73,192 52,778 39,901 28.63%
-
Net Worth 39,678 46,200 32,691 23,630 43,295 42,776 45,900 -9.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 39,678 46,200 32,691 23,630 43,295 42,776 45,900 -9.24%
NOSH 94,471 102,666 68,108 49,230 88,358 89,117 90,000 3.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -8.52% -1.73% 0.51% 0.17% 3.08% 15.93% 29.96% -
ROE -11.71% -2.08% 1.03% 0.54% 5.47% 11.56% 16.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.80 67.45 104.43 141.60 85.47 70.44 63.29 -6.95%
EPS -4.92 -0.92 0.49 0.26 2.68 5.55 8.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.48 0.48 0.49 0.48 0.51 -12.13%
Adjusted Per Share Value based on latest NOSH - 97,777
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.77 52.61 54.04 52.96 57.38 47.70 43.28 -3.90%
EPS -3.53 -0.73 0.26 0.10 1.80 3.76 5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3015 0.351 0.2484 0.1795 0.329 0.325 0.3487 -9.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.43 0.38 0.43 0.52 0.37 0.38 0.31 -
P/RPS 0.76 0.56 0.41 0.37 0.43 0.54 0.49 33.95%
P/EPS -8.74 -40.51 87.16 200.00 13.81 6.85 3.71 -
EY -11.44 -2.47 1.15 0.50 7.24 14.61 26.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.84 0.90 1.08 0.76 0.79 0.61 40.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 29/11/06 -
Price 0.35 0.35 0.40 0.37 0.50 0.38 0.34 -
P/RPS 0.62 0.52 0.38 0.26 0.58 0.54 0.54 9.63%
P/EPS -7.11 -37.31 81.08 142.31 18.66 6.85 4.07 -
EY -14.06 -2.68 1.23 0.70 5.36 14.61 24.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.83 0.77 1.02 0.79 0.67 15.33%

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