[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -36.06%
YoY- 278.66%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,532 27,490 13,146 83,367 60,012 39,782 21,193 63.97%
PBT 1,428 1,393 -1,059 29,612 44,155 44,119 -2,316 -
Tax 845 539 1,096 -6,168 -7,492 -6,990 19 1152.37%
NP 2,273 1,932 37 23,444 36,663 37,129 -2,297 -
-
NP to SH 1,525 1,260 37 23,444 36,663 37,129 -2,297 -
-
Tax Rate -59.17% -38.69% - 20.83% 16.97% 15.84% - -
Total Cost 42,259 25,558 13,109 59,923 23,349 2,653 23,490 47.86%
-
Net Worth 0 0 0 18,305 35,461 36,461 -46,381 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 0 18,305 35,461 36,461 -46,381 -
NOSH 51,003 51,012 52,857 45,878 44,493 44,519 44,173 10.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.10% 7.03% 0.28% 28.12% 61.09% 93.33% -10.84% -
ROE 0.00% 0.00% 0.00% 128.07% 103.39% 101.83% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.31 53.89 24.87 181.71 134.88 89.36 47.98 48.99%
EPS 1.83 1.61 0.10 51.10 82.40 83.40 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.399 0.797 0.819 -1.05 -
Adjusted Per Share Value based on latest NOSH - 45,899
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.87 20.91 10.00 63.40 45.64 30.25 16.12 63.97%
EPS 1.16 0.96 0.03 17.83 27.88 28.24 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1392 0.2697 0.2773 -0.3527 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.34 0.40 0.43 0.44 0.44 0.46 0.49 -
P/RPS 0.39 0.74 1.73 0.24 0.33 0.51 1.02 -47.28%
P/EPS 11.37 16.19 614.29 0.86 0.53 0.55 -9.42 -
EY 8.79 6.18 0.16 116.14 187.27 181.30 -10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.10 0.55 0.56 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.33 0.35 0.42 0.43 0.44 0.44 0.46 -
P/RPS 0.38 0.65 1.69 0.24 0.33 0.49 0.96 -46.05%
P/EPS 11.04 14.17 600.00 0.84 0.53 0.53 -8.85 -
EY 9.06 7.06 0.17 118.84 187.27 189.55 -11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.08 0.55 0.54 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