[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -1451.37%
YoY- -195.8%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,856 28,904 17,032 87,235 70,490 53,973 36,899 28.52%
PBT 465 -304 -216 -1,538 701 -85 -225 -
Tax -15 42 22 -217 -329 -264 -137 -76.95%
NP 450 -262 -194 -1,755 372 -349 -362 -
-
NP to SH 553 -214 -161 -1,973 146 -513 -585 -
-
Tax Rate 3.23% - - - 46.93% - - -
Total Cost 53,406 29,166 17,226 88,990 70,118 54,322 37,261 26.98%
-
Net Worth 34,533 33,574 33,574 34,533 27,253 27,101 25,893 21.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 34,533 33,574 33,574 34,533 27,253 27,101 25,893 21.05%
NOSH 95,927 95,927 95,927 95,927 97,333 96,792 95,901 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.84% -0.91% -1.14% -2.01% 0.53% -0.65% -0.98% -
ROE 1.60% -0.64% -0.48% -5.71% 0.54% -1.89% -2.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.14 30.13 17.76 90.94 72.42 55.76 38.48 28.48%
EPS 0.58 -0.22 -0.17 -2.06 0.15 -0.53 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.36 0.28 0.28 0.27 21.03%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.96 21.98 12.95 66.34 53.61 41.05 28.06 28.53%
EPS 0.42 -0.16 -0.12 -1.50 0.11 -0.39 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2553 0.2553 0.2626 0.2073 0.2061 0.1969 21.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.19 0.25 0.29 0.17 0.19 -
P/RPS 0.34 0.63 1.07 0.27 0.00 0.00 0.00 -
P/EPS 32.96 -85.17 -113.21 -12.15 0.00 0.00 0.00 -
EY 3.03 -1.17 -0.88 -8.23 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.69 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.185 0.19 0.19 0.19 0.27 0.28 0.17 -
P/RPS 0.33 0.63 1.07 0.21 0.00 0.00 0.00 -
P/EPS 32.09 -85.17 -113.21 -9.24 0.00 0.00 0.00 -
EY 3.12 -1.17 -0.88 -10.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.54 0.53 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