[EMICO] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 56.15%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 87,235 93,986 80,959 73,798 66,092 64,756 28,657 109.90%
PBT -1,538 934 -127 -450 -2,824 1,295 -193 298.45%
Tax -217 -438 -396 -274 0 -123 -146 30.20%
NP -1,755 496 -523 -724 -2,824 1,172 -339 198.96%
-
NP to SH -1,973 194 -769 -1,170 -2,668 1,022 -397 190.93%
-
Tax Rate - 46.90% - - - 9.50% - -
Total Cost 88,990 93,490 81,483 74,522 68,916 63,584 28,997 111.03%
-
Net Worth 34,533 27,253 27,101 25,893 25,727 26,743 24,982 24.06%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 34,533 27,253 27,101 25,893 25,727 26,743 24,982 24.06%
NOSH 95,927 97,332 96,792 95,901 95,285 95,514 96,086 -0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.01% 0.53% -0.65% -0.98% -4.27% 1.81% -1.19% -
ROE -5.71% 0.71% -2.84% -4.52% -10.37% 3.82% -1.59% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.94 96.56 83.64 76.95 69.36 67.80 29.82 110.15%
EPS -2.06 0.20 -0.79 -1.22 -2.80 1.07 -0.41 193.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.28 0.27 0.27 0.28 0.26 24.20%
Adjusted Per Share Value based on latest NOSH - 91,111
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 66.28 71.41 61.51 56.07 50.22 49.20 21.77 109.92%
EPS -1.50 0.15 -0.58 -0.89 -2.03 0.78 -0.30 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.2071 0.2059 0.1967 0.1955 0.2032 0.1898 24.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.25 0.29 0.17 0.19 0.22 0.19 0.28 -
P/RPS 0.27 0.00 0.00 0.00 0.32 0.28 0.94 -56.43%
P/EPS -12.15 0.00 0.00 0.00 -7.86 17.76 -67.63 -68.12%
EY -8.23 0.00 0.00 0.00 -12.73 5.63 -1.48 213.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 0.81 0.68 1.08 -25.80%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 25/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.19 0.27 0.28 0.17 0.20 0.20 0.24 -
P/RPS 0.21 0.00 0.00 0.00 0.29 0.29 0.80 -58.96%
P/EPS -9.24 0.00 0.00 0.00 -7.14 18.69 -57.97 -70.56%
EY -10.83 0.00 0.00 0.00 -14.00 5.35 -1.73 239.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.00 0.00 0.74 0.71 0.92 -30.74%

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