[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -108.58%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,193 65,924 46,730 33,272 19,619 90,173 71,920 -55.68%
PBT -2,316 -13,622 -9,675 -5,858 -2,816 -13,678 -7,727 -55.18%
Tax 19 500 93 49 31 -66 27 -20.86%
NP -2,297 -13,122 -9,582 -5,809 -2,785 -13,744 -7,700 -55.32%
-
NP to SH -2,297 -13,122 -9,582 -5,809 -2,785 -13,744 -7,700 -55.32%
-
Tax Rate - - - - - - - -
Total Cost 23,490 79,046 56,312 39,081 22,404 103,917 79,620 -55.64%
-
Net Worth -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 20.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 20.35%
NOSH 44,173 23,499 22,283 22,256 22,280 22,268 22,254 57.87%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -10.84% -19.90% -20.51% -17.46% -14.20% -15.24% -10.71% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.98 280.54 209.70 149.49 88.06 404.93 323.17 -71.92%
EPS -5.20 -55.90 -43.00 -26.10 -12.50 -61.70 -34.60 -71.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.05 -0.998 -2.268 -2.102 -1.97 -1.847 -1.578 -23.76%
Adjusted Per Share Value based on latest NOSH - 22,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.12 50.13 35.54 25.30 14.92 68.57 54.69 -55.67%
EPS -1.75 -9.98 -7.29 -4.42 -2.12 -10.45 -5.86 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3527 -0.1783 -0.3843 -0.3558 -0.3338 -0.3128 -0.2671 20.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.49 0.52 0.55 0.43 0.35 0.40 0.44 -
P/RPS 1.02 0.19 0.26 0.29 0.40 0.10 0.14 275.36%
P/EPS -9.42 -0.93 -1.28 -1.65 -2.80 -0.65 -1.27 279.87%
EY -10.61 -107.39 -78.18 -60.70 -35.71 -154.30 -78.64 -73.66%
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 0.46 0.52 0.67 0.43 0.35 0.45 0.38 -
P/RPS 0.96 0.19 0.32 0.29 0.40 0.11 0.12 299.49%
P/EPS -8.85 -0.93 -1.56 -1.65 -2.80 -0.73 -1.10 301.00%
EY -11.30 -107.39 -64.18 -60.70 -35.71 -137.15 -91.05 -75.08%
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