[EMICO] QoQ Annualized Quarter Result on 30-Sep-2010

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- 61.0%
YoY- -166.89%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 73,798 66,092 64,756 28,657 68,380 54,764 61,173 13.36%
PBT -450 -2,824 1,295 -193 -236 -1,916 2,086 -
Tax -274 0 -123 -146 -388 -564 -705 -46.83%
NP -724 -2,824 1,172 -339 -624 -2,480 1,381 -
-
NP to SH -1,170 -2,668 1,022 -397 -1,020 -2,536 1,236 -
-
Tax Rate - - 9.50% - - - 33.80% -
Total Cost 74,522 68,916 63,584 28,997 69,004 57,244 59,792 15.86%
-
Net Worth 25,893 25,727 26,743 24,982 25,981 24,975 25,869 0.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,893 25,727 26,743 24,982 25,981 24,975 25,869 0.06%
NOSH 95,901 95,285 95,514 96,086 96,226 96,060 95,813 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.98% -4.27% 1.81% -1.19% -0.91% -4.53% 2.26% -
ROE -4.52% -10.37% 3.82% -1.59% -3.93% -10.15% 4.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.95 69.36 67.80 29.82 71.06 57.01 63.85 13.28%
EPS -1.22 -2.80 1.07 -0.41 -1.06 -2.64 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.26 0.27 0.26 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 95,625
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.07 50.22 49.20 21.77 51.95 41.61 46.48 13.35%
EPS -0.89 -2.03 0.78 -0.30 -0.77 -1.93 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1967 0.1955 0.2032 0.1898 0.1974 0.1898 0.1966 0.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.22 0.19 0.28 0.30 0.35 0.34 -
P/RPS 0.00 0.32 0.28 0.94 0.42 0.48 0.53 -
P/EPS 0.00 -7.86 17.76 -67.63 -28.30 29.21 26.36 -
EY 0.00 -12.73 5.63 -1.48 -3.53 3.42 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.68 1.08 1.11 0.00 1.26 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.17 0.20 0.20 0.24 0.28 0.34 0.36 -
P/RPS 0.00 0.29 0.29 0.80 0.39 0.46 0.56 -
P/EPS 0.00 -7.14 18.69 -57.97 -26.42 28.38 27.91 -
EY 0.00 -14.00 5.35 -1.73 -3.79 3.52 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 0.71 0.92 1.04 0.00 1.33 -

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