[EMICO] QoQ Cumulative 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- -36.94%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,012 39,782 21,193 65,924 46,730 33,272 19,619 110.29%
PBT 44,155 44,119 -2,316 -13,622 -9,675 -5,858 -2,816 -
Tax -7,492 -6,990 19 500 93 49 31 -
NP 36,663 37,129 -2,297 -13,122 -9,582 -5,809 -2,785 -
-
NP to SH 36,663 37,129 -2,297 -13,122 -9,582 -5,809 -2,785 -
-
Tax Rate 16.97% 15.84% - - - - - -
Total Cost 23,349 2,653 23,490 79,046 56,312 39,081 22,404 2.78%
-
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 103.39% 101.83% 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 134.88 89.36 47.98 280.54 209.70 149.49 88.06 32.77%
EPS 82.40 83.40 -5.20 -55.90 -43.00 -26.10 -12.50 -
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 45.64 30.25 16.12 50.13 35.54 25.30 14.92 110.29%
EPS 27.88 28.24 -1.75 -9.98 -7.29 -4.42 -2.12 -
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 0.33 0.51 1.02 0.19 0.26 0.29 0.40 -12.00%
P/EPS 0.53 0.55 -9.42 -0.93 -1.28 -1.65 -2.80 -
EY 187.27 181.30 -10.61 -107.39 -78.18 -60.70 -35.71 -
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 0.33 0.49 0.96 0.19 0.32 0.29 0.40 -12.00%
P/EPS 0.53 0.53 -8.85 -0.93 -1.56 -1.65 -2.80 -
EY 187.27 189.55 -11.30 -107.39 -64.18 -60.70 -35.71 -
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