[EMICO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -101.18%
YoY- 87.65%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 14,344 13,146 23,355 20,230 18,589 21,193 19,194 -17.66%
PBT 2,452 -1,059 -14,543 36 46,435 -2,316 -3,948 -
Tax -1,228 1,096 1,324 -502 -7,009 19 953 -
NP 1,224 37 -13,219 -466 39,426 -2,297 -2,995 -
-
NP to SH 1,223 37 -13,219 -466 39,426 -2,297 -2,995 -
-
Tax Rate 50.08% - - 1,394.44% 15.09% - - -
Total Cost 13,120 13,109 36,574 20,696 -20,837 23,490 22,189 -29.57%
-
Net Worth 0 0 18,313 37,140 36,444 -46,381 -23,390 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 18,313 37,140 36,444 -46,381 -23,390 -
NOSH 50,958 52,857 45,899 46,600 44,498 44,173 23,437 67.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.53% 0.28% -56.60% -2.30% 212.09% -10.84% -15.60% -
ROE 0.00% 0.00% -72.18% -1.25% 108.18% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.15 24.87 50.88 43.41 41.77 47.98 81.89 -50.96%
EPS 1.48 0.10 -28.80 -1.00 88.60 -5.20 -12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.399 0.797 0.819 -1.05 -0.998 -
Adjusted Per Share Value based on latest NOSH - 46,600
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.91 10.00 17.76 15.38 14.14 16.12 14.60 -17.66%
EPS 0.93 0.03 -10.05 -0.35 29.98 -1.75 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1393 0.2824 0.2772 -0.3527 -0.1779 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.40 0.43 0.44 0.44 0.46 0.49 0.52 -
P/RPS 1.42 1.73 0.86 1.01 1.10 1.02 0.63 71.99%
P/EPS 16.67 614.29 -1.53 -44.00 0.52 -9.42 -4.07 -
EY 6.00 0.16 -65.45 -2.27 192.61 -10.61 -24.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.10 0.55 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.35 0.42 0.43 0.44 0.44 0.46 0.52 -
P/RPS 1.24 1.69 0.85 1.01 1.05 0.96 0.63 57.12%
P/EPS 14.58 600.00 -1.49 -44.00 0.50 -8.85 -4.07 -
EY 6.86 0.17 -66.98 -2.27 201.36 -11.30 -24.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 0.55 0.54 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