[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 128.46%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 28,904 17,032 87,235 70,490 53,973 36,899 16,523 45.03%
PBT -304 -216 -1,538 701 -85 -225 -706 -42.88%
Tax 42 22 -217 -329 -264 -137 0 -
NP -262 -194 -1,755 372 -349 -362 -706 -48.26%
-
NP to SH -214 -161 -1,973 146 -513 -585 -667 -53.03%
-
Tax Rate - - - 46.93% - - - -
Total Cost 29,166 17,226 88,990 70,118 54,322 37,261 17,229 41.90%
-
Net Worth 33,574 33,574 34,533 27,253 27,101 25,893 25,727 19.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 33,574 33,574 34,533 27,253 27,101 25,893 25,727 19.36%
NOSH 95,927 95,927 95,927 97,333 96,792 95,901 95,285 0.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.91% -1.14% -2.01% 0.53% -0.65% -0.98% -4.27% -
ROE -0.64% -0.48% -5.71% 0.54% -1.89% -2.26% -2.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.13 17.76 90.94 72.42 55.76 38.48 17.34 44.38%
EPS -0.22 -0.17 -2.06 0.15 -0.53 -0.61 -0.70 -53.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.36 0.28 0.28 0.27 0.27 18.83%
Adjusted Per Share Value based on latest NOSH - 95,507
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.96 12.94 66.28 53.56 41.01 28.04 12.55 45.06%
EPS -0.16 -0.12 -1.50 0.11 -0.39 -0.44 -0.51 -53.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2551 0.2624 0.2071 0.2059 0.1967 0.1955 19.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.19 0.25 0.29 0.17 0.19 0.22 -
P/RPS 0.63 1.07 0.27 0.00 0.00 0.00 1.27 -37.25%
P/EPS -85.17 -113.21 -12.15 0.00 0.00 0.00 -31.43 94.01%
EY -1.17 -0.88 -8.23 0.00 0.00 0.00 -3.18 -48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.69 0.00 0.00 0.00 0.81 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 30/05/11 -
Price 0.19 0.19 0.19 0.27 0.28 0.17 0.20 -
P/RPS 0.63 1.07 0.21 0.00 0.00 0.00 1.15 -32.97%
P/EPS -85.17 -113.21 -9.24 0.00 0.00 0.00 -28.57 106.72%
EY -1.17 -0.88 -10.83 0.00 0.00 0.00 -3.50 -51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.53 0.00 0.00 0.00 0.74 -18.89%

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