[EMICO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 135.61%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 20,441 13,416 16,649 18,488 15,975 18,880 20,118 1.06%
PBT 1,994 -1,071 -1,451 342 -466 639 1,168 42.88%
Tax -192 -72 -139 -128 -57 -57 -2,738 -83.02%
NP 1,802 -1,143 -1,590 214 -523 582 -1,570 -
-
NP to SH 1,624 -1,162 -1,590 188 -528 592 -697 -
-
Tax Rate 9.63% - - 37.43% - 8.92% 234.42% -
Total Cost 18,639 14,559 18,239 18,274 16,498 18,298 21,688 -9.61%
-
Net Worth 41,288 39,678 42,844 37,599 46,933 43,295 48,102 -9.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 41,288 39,678 42,844 37,599 46,933 43,295 48,102 -9.69%
NOSH 91,751 94,471 95,209 78,333 97,777 88,358 98,169 -4.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.82% -8.52% -9.55% 1.16% -3.27% 3.08% -7.80% -
ROE 3.93% -2.93% -3.71% 0.50% -1.13% 1.37% -1.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.28 14.20 17.49 23.60 16.34 21.37 20.49 5.74%
EPS 1.77 -1.23 -1.67 0.24 -0.54 0.67 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.45 0.48 0.48 0.49 0.49 -5.52%
Adjusted Per Share Value based on latest NOSH - 78,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.54 10.20 12.66 14.06 12.15 14.36 15.30 1.04%
EPS 1.24 -0.88 -1.21 0.14 -0.40 0.45 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.3017 0.3258 0.2859 0.3569 0.3293 0.3658 -9.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.43 0.38 0.43 0.52 0.37 0.38 -
P/RPS 1.57 3.03 2.17 1.82 3.18 1.73 1.85 -10.37%
P/EPS 19.77 -34.96 -22.75 179.17 -96.30 55.22 -53.52 -
EY 5.06 -2.86 -4.39 0.56 -1.04 1.81 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 0.84 0.90 1.08 0.76 0.78 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.34 0.35 0.35 0.40 0.37 0.50 0.38 -
P/RPS 1.53 2.46 2.00 1.69 2.26 2.34 1.85 -11.90%
P/EPS 19.21 -28.46 -20.96 166.67 -68.52 74.63 -53.52 -
EY 5.21 -3.51 -4.77 0.60 -1.46 1.34 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.78 0.83 0.77 1.02 0.78 -1.71%

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