[EMICO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -45.54%
YoY- 343.72%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 68,380 54,764 61,173 56,802 61,936 60,048 65,175 3.26%
PBT -236 -1,916 2,086 1,558 1,688 -2,468 561 -
Tax -388 -564 -705 -925 -604 -220 -816 -39.16%
NP -624 -2,480 1,381 633 1,084 -2,688 -255 81.88%
-
NP to SH -1,020 -2,536 1,236 594 1,092 -2,608 -535 53.93%
-
Tax Rate - - 33.80% 59.37% 35.78% - 145.45% -
Total Cost 69,004 57,244 59,792 56,169 60,852 62,736 65,430 3.61%
-
Net Worth 25,981 24,975 25,869 26,178 25,417 43,791 47,079 -32.79%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,981 24,975 25,869 26,178 25,417 43,791 47,079 -32.79%
NOSH 96,226 96,060 95,813 96,956 94,137 97,313 107,000 -6.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.91% -4.53% 2.26% 1.11% 1.75% -4.48% -0.39% -
ROE -3.93% -10.15% 4.78% 2.27% 4.30% -5.96% -1.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.06 57.01 63.85 58.59 65.79 61.71 60.91 10.85%
EPS -1.06 -2.64 1.29 0.61 1.16 -2.68 -0.50 65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.27 0.27 0.45 0.44 -27.85%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.00 41.65 46.52 43.20 47.10 45.66 49.56 3.26%
EPS -0.78 -1.93 0.94 0.45 0.83 -1.98 -0.41 53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.1899 0.1967 0.1991 0.1933 0.333 0.358 -32.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.35 0.34 0.38 0.46 0.30 0.32 -
P/RPS 0.42 0.48 0.53 0.65 0.70 0.49 0.53 -14.40%
P/EPS -28.30 29.21 26.36 61.96 39.66 -11.19 -64.00 -42.04%
EY -3.53 3.42 3.79 1.61 2.52 -8.93 -1.56 72.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 1.26 1.41 1.70 0.67 0.73 32.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 04/03/09 -
Price 0.28 0.34 0.36 0.36 0.34 0.28 0.31 -
P/RPS 0.39 0.46 0.56 0.61 0.52 0.45 0.51 -16.41%
P/EPS -26.42 28.38 27.91 58.70 29.31 -10.45 -62.00 -43.46%
EY -3.79 3.52 3.58 1.70 3.41 -9.57 -1.61 77.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 1.33 1.33 1.26 0.62 0.70 30.29%

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