[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 119.57%
YoY- 1572.97%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,778 42,724 27,042 15,062 53,802 44,532 27,490 73.15%
PBT 10,073 8,261 -1,897 -951 -1,262 1,428 1,393 272.59%
Tax -73 4,537 3,183 1,570 -2,038 845 539 -
NP 10,000 12,798 1,286 619 -3,300 2,273 1,932 198.32%
-
NP to SH 4,946 5,643 78 619 -3,163 1,525 1,260 148.22%
-
Tax Rate 0.72% -54.92% - - - -59.17% -38.69% -
Total Cost 52,778 29,926 25,756 14,443 57,102 42,259 25,558 61.94%
-
Net Worth 42,776 45,899 18,352 35,248 20,949 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 42,776 45,899 18,352 35,248 20,949 0 0 -
NOSH 89,117 90,000 45,882 85,972 51,097 51,003 51,012 44.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.93% 29.96% 4.76% 4.11% -6.13% 5.10% 7.03% -
ROE 11.56% 12.29% 0.43% 1.76% -15.10% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.44 47.47 58.94 17.52 105.29 87.31 53.89 19.48%
EPS 5.55 6.27 0.17 0.72 -3.24 1.83 1.61 127.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.40 0.41 0.41 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.74 32.49 20.56 11.45 40.92 33.87 20.91 73.12%
EPS 3.76 4.29 0.06 0.47 -2.41 1.16 0.96 147.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3253 0.3491 0.1396 0.2681 0.1593 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.31 0.33 0.32 0.33 0.34 0.40 -
P/RPS 0.54 0.65 0.56 1.83 0.31 0.39 0.74 -18.89%
P/EPS 6.85 4.94 194.12 44.44 -5.33 11.37 16.19 -43.55%
EY 14.61 20.23 0.52 2.25 -18.76 8.79 6.18 77.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.83 0.78 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 -
Price 0.38 0.34 0.34 0.31 0.34 0.33 0.35 -
P/RPS 0.54 0.72 0.58 1.77 0.32 0.38 0.65 -11.59%
P/EPS 6.85 5.42 200.00 43.06 -5.49 11.04 14.17 -38.32%
EY 14.61 18.44 0.50 2.32 -18.21 9.06 7.06 62.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.85 0.76 0.83 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