[EMICO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.71%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,016 79,564 84,772 65,924 62,306 66,544 78,476 1.30%
PBT 58,873 88,238 -9,264 -13,622 -12,900 -11,716 -11,264 -
Tax -9,989 -13,980 76 500 124 98 124 -
NP 48,884 74,258 -9,188 -13,122 -12,776 -11,618 -11,140 -
-
NP to SH 48,884 74,258 -9,188 -13,122 -12,776 -11,618 -11,140 -
-
Tax Rate 16.97% 15.84% - - - - - -
Total Cost 31,132 5,306 93,960 79,046 75,082 78,162 89,616 -50.48%
-
Net Worth 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -43,891 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -43,891 -
NOSH 44,493 44,519 44,173 23,499 22,283 22,256 22,280 58.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 61.09% 93.33% -10.84% -19.90% -20.51% -17.46% -14.20% -
ROE 137.85% 203.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 179.84 178.72 191.91 280.54 279.61 298.98 352.23 -36.04%
EPS 109.87 166.80 -20.80 -55.90 -57.33 -52.20 -50.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.819 -1.05 -0.998 -2.268 -2.102 -1.97 -
Adjusted Per Share Value based on latest NOSH - 23,437
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.85 60.51 64.47 50.13 47.38 50.61 59.68 1.29%
EPS 37.18 56.47 -6.99 -9.98 -9.72 -8.84 -8.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2697 0.2773 -0.3527 -0.1783 -0.3843 -0.3558 -0.3338 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.44 0.46 0.49 0.52 0.55 0.43 0.35 -
P/RPS 0.24 0.26 0.26 0.19 0.20 0.14 0.10 78.97%
P/EPS 0.40 0.28 -2.36 -0.93 -0.96 -0.82 -0.70 -
EY 249.70 362.61 -42.45 -107.39 -104.24 -121.40 -142.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 -
Price 0.44 0.44 0.46 0.52 0.67 0.43 0.35 -
P/RPS 0.24 0.25 0.24 0.19 0.24 0.14 0.10 78.97%
P/EPS 0.40 0.26 -2.21 -0.93 -1.17 -0.82 -0.70 -
EY 249.70 379.09 -45.22 -107.39 -85.57 -121.40 -142.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.00 0.00 0.00 0.00 0.00 -

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