[EMICO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 162.5%
YoY- -95.53%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 67,714 53,664 69,246 71,124 69,710 75,520 62,778 5.18%
PBT 1,846 -4,284 -854 686 346 2,556 10,073 -67.76%
Tax -528 -288 -344 -322 -228 -228 -73 274.45%
NP 1,318 -4,572 -1,198 364 118 2,328 10,000 -74.13%
-
NP to SH 924 -4,648 -963 336 128 2,368 4,946 -67.35%
-
Tax Rate 28.60% - - 46.94% 65.90% 8.92% 0.72% -
Total Cost 66,396 58,236 70,444 70,760 69,592 73,192 52,778 16.55%
-
Net Worth 38,499 39,678 46,200 32,691 23,630 43,295 42,776 -6.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,499 39,678 46,200 32,691 23,630 43,295 42,776 -6.78%
NOSH 85,555 94,471 102,666 68,108 49,230 88,358 89,117 -2.68%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.95% -8.52% -1.73% 0.51% 0.17% 3.08% 15.93% -
ROE 2.40% -11.71% -2.08% 1.03% 0.54% 5.47% 11.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.15 56.80 67.45 104.43 141.60 85.47 70.44 8.08%
EPS 1.08 -4.92 -0.92 0.49 0.26 2.68 5.55 -66.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.45 0.48 0.48 0.49 0.48 -4.21%
Adjusted Per Share Value based on latest NOSH - 78,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.45 40.77 52.61 54.04 52.96 57.38 47.70 5.17%
EPS 0.70 -3.53 -0.73 0.26 0.10 1.80 3.76 -67.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.3015 0.351 0.2484 0.1795 0.329 0.325 -6.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.43 0.38 0.43 0.52 0.37 0.38 -
P/RPS 0.44 0.76 0.56 0.41 0.37 0.43 0.54 -12.77%
P/EPS 32.41 -8.74 -40.51 87.16 200.00 13.81 6.85 182.10%
EY 3.09 -11.44 -2.47 1.15 0.50 7.24 14.61 -64.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 0.84 0.90 1.08 0.76 0.79 -0.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.34 0.35 0.35 0.40 0.37 0.50 0.38 -
P/RPS 0.43 0.62 0.52 0.38 0.26 0.58 0.54 -14.10%
P/EPS 31.48 -7.11 -37.31 81.08 142.31 18.66 6.85 176.67%
EY 3.18 -14.06 -2.68 1.23 0.70 5.36 14.61 -63.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.78 0.83 0.77 1.02 0.79 -2.55%

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