[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 82.5%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,367 60,012 39,782 21,193 65,924 46,730 33,272 83.96%
PBT 29,612 44,155 44,119 -2,316 -13,622 -9,675 -5,858 -
Tax -6,168 -7,492 -6,990 19 500 93 49 -
NP 23,444 36,663 37,129 -2,297 -13,122 -9,582 -5,809 -
-
NP to SH 23,444 36,663 37,129 -2,297 -13,122 -9,582 -5,809 -
-
Tax Rate 20.83% 16.97% 15.84% - - - - -
Total Cost 59,923 23,349 2,653 23,490 79,046 56,312 39,081 32.79%
-
Net Worth 18,305 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 18,305 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -
NOSH 45,878 44,493 44,519 44,173 23,499 22,283 22,256 61.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.12% 61.09% 93.33% -10.84% -19.90% -20.51% -17.46% -
ROE 128.07% 103.39% 101.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 181.71 134.88 89.36 47.98 280.54 209.70 149.49 13.82%
EPS 51.10 82.40 83.40 -5.20 -55.90 -43.00 -26.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.797 0.819 -1.05 -0.998 -2.268 -2.102 -
Adjusted Per Share Value based on latest NOSH - 44,173
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.40 45.64 30.25 16.12 50.13 35.54 25.30 83.97%
EPS 17.83 27.88 28.24 -1.75 -9.98 -7.29 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.2697 0.2773 -0.3527 -0.1783 -0.3843 -0.3558 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.44 0.46 0.49 0.52 0.55 0.43 -
P/RPS 0.24 0.33 0.51 1.02 0.19 0.26 0.29 -11.80%
P/EPS 0.86 0.53 0.55 -9.42 -0.93 -1.28 -1.65 -
EY 116.14 187.27 181.30 -10.61 -107.39 -78.18 -60.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.55 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.43 0.44 0.44 0.46 0.52 0.67 0.43 -
P/RPS 0.24 0.33 0.49 0.96 0.19 0.32 0.29 -11.80%
P/EPS 0.84 0.53 0.53 -8.85 -0.93 -1.56 -1.65 -
EY 118.84 187.27 189.55 -11.30 -107.39 -64.18 -60.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.55 0.54 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