[EMICO] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -44.97%
YoY- 35.62%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 90,173 95,893 100,556 101,884 95,052 83,784 79,532 8.70%
PBT -13,678 -10,302 -9,750 -7,516 -5,183 -7,178 -8,524 36.94%
Tax -66 36 56 56 37 -18 8,524 -
NP -13,744 -10,266 -9,694 -7,460 -5,146 -7,197 0 -
-
NP to SH -13,744 -10,266 -9,694 -7,460 -5,146 -7,197 -8,596 36.61%
-
Tax Rate - - - - - - - -
Total Cost 103,917 106,159 110,250 109,344 100,198 90,981 79,532 19.45%
-
Net Worth -41,130 -35,117 -32,283 -29,307 -27,563 -27,971 -26,879 32.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -41,130 -35,117 -32,283 -29,307 -27,563 -27,971 -26,879 32.68%
NOSH 22,268 22,254 22,233 22,202 22,228 22,305 22,269 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -15.24% -10.71% -9.64% -7.32% -5.41% -8.59% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 404.93 430.90 452.26 458.89 427.61 375.62 357.14 8.70%
EPS -61.70 -46.13 -43.60 -33.60 -23.10 -32.27 -38.60 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.847 -1.578 -1.452 -1.32 -1.24 -1.254 -1.207 32.68%
Adjusted Per Share Value based on latest NOSH - 22,202
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.51 72.86 76.40 77.41 72.22 63.66 60.43 8.70%
EPS -10.44 -7.80 -7.37 -5.67 -3.91 -5.47 -6.53 36.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3125 -0.2668 -0.2453 -0.2227 -0.2094 -0.2125 -0.2042 32.69%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.40 0.44 0.47 0.48 0.61 0.53 0.44 -
P/RPS 0.10 0.10 0.10 0.10 0.14 0.14 0.12 -11.41%
P/EPS -0.65 -0.95 -1.08 -1.43 -2.63 -1.64 -1.14 -31.16%
EY -154.30 -104.85 -92.77 -70.00 -37.95 -60.88 -87.73 45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/09/02 28/05/02 28/02/02 28/11/01 29/08/01 -
Price 0.45 0.38 0.44 0.54 0.44 0.63 0.66 -
P/RPS 0.11 0.09 0.10 0.12 0.10 0.17 0.18 -27.92%
P/EPS -0.73 -0.82 -1.01 -1.61 -1.90 -1.95 -1.71 -43.21%
EY -137.15 -121.40 -99.09 -62.22 -52.61 -51.22 -58.48 76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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