[EMICO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -387.48%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,173 56,802 61,936 60,048 65,175 67,442 67,714 -6.53%
PBT 2,086 1,558 1,688 -2,468 561 1,250 1,846 8.46%
Tax -705 -925 -604 -220 -816 -1,238 -528 21.19%
NP 1,381 633 1,084 -2,688 -255 12 1,318 3.15%
-
NP to SH 1,236 594 1,092 -2,608 -535 -244 924 21.33%
-
Tax Rate 33.80% 59.37% 35.78% - 145.45% 99.04% 28.60% -
Total Cost 59,792 56,169 60,852 62,736 65,430 67,430 66,396 -6.72%
-
Net Worth 25,869 26,178 25,417 43,791 47,079 57,514 38,499 -23.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,869 26,178 25,417 43,791 47,079 57,514 38,499 -23.22%
NOSH 95,813 96,956 94,137 97,313 107,000 130,714 85,555 7.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.26% 1.11% 1.75% -4.48% -0.39% 0.02% 1.95% -
ROE 4.78% 2.27% 4.30% -5.96% -1.14% -0.42% 2.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.85 58.59 65.79 61.71 60.91 51.60 79.15 -13.30%
EPS 1.29 0.61 1.16 -2.68 -0.50 -0.19 1.08 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.45 0.44 0.44 0.45 -28.79%
Adjusted Per Share Value based on latest NOSH - 97,313
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.52 43.20 47.10 45.66 49.56 51.29 51.49 -6.52%
EPS 0.94 0.45 0.83 -1.98 -0.41 -0.19 0.70 21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1967 0.1991 0.1933 0.333 0.358 0.4374 0.2928 -23.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.38 0.46 0.30 0.32 0.31 0.35 -
P/RPS 0.53 0.65 0.70 0.49 0.53 0.60 0.44 13.17%
P/EPS 26.36 61.96 39.66 -11.19 -64.00 -166.07 32.41 -12.83%
EY 3.79 1.61 2.52 -8.93 -1.56 -0.60 3.09 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.41 1.70 0.67 0.73 0.70 0.78 37.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 04/03/09 27/11/08 28/08/08 -
Price 0.36 0.36 0.34 0.28 0.31 0.29 0.34 -
P/RPS 0.56 0.61 0.52 0.45 0.51 0.56 0.43 19.19%
P/EPS 27.91 58.70 29.31 -10.45 -62.00 -155.36 31.48 -7.69%
EY 3.58 1.70 3.41 -9.57 -1.61 -0.64 3.18 8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.26 0.62 0.70 0.66 0.76 45.07%

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