[EMICO] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1869.06%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 15,682 11,980 15,062 9,270 17,042 14,344 13,146 12.46%
PBT 10,158 -946 -951 -2,690 35 2,452 -1,059 -
Tax 1,354 655 1,570 -2,883 306 -1,228 1,096 15.11%
NP 11,512 -291 619 -5,573 341 1,224 37 4475.61%
-
NP to SH 5,565 -541 619 -4,688 265 1,223 37 2719.58%
-
Tax Rate -13.33% - - - -874.29% 50.08% - -
Total Cost 4,170 12,271 14,443 14,843 16,701 13,120 13,109 -53.36%
-
Net Worth 46,603 40,074 35,248 22,568 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,603 40,074 35,248 22,568 0 0 0 -
NOSH 91,379 100,185 85,972 51,176 50,961 50,958 52,857 43.99%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 73.41% -2.43% 4.11% -60.12% 2.00% 8.53% 0.28% -
ROE 11.94% -1.35% 1.76% -20.77% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.16 11.96 17.52 18.11 33.44 28.15 24.87 -21.89%
EPS 6.09 -0.54 0.72 -5.07 0.30 1.48 0.10 1444.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.40 0.41 0.441 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,176
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.93 9.11 11.45 7.05 12.96 10.91 10.00 12.47%
EPS 4.23 -0.41 0.47 -3.57 0.20 0.93 0.03 2600.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3544 0.3048 0.2681 0.1716 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.33 0.32 0.33 0.34 0.40 0.43 -
P/RPS 1.81 2.76 1.83 1.82 1.02 1.42 1.73 3.05%
P/EPS 5.09 -61.11 44.44 -3.60 65.38 16.67 614.29 -95.89%
EY 19.65 -1.64 2.25 -27.76 1.53 6.00 0.16 2363.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 0.78 0.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 27/05/05 -
Price 0.34 0.34 0.31 0.34 0.33 0.35 0.42 -
P/RPS 1.98 2.84 1.77 1.88 0.99 1.24 1.69 11.12%
P/EPS 5.58 -62.96 43.06 -3.71 63.46 14.58 600.00 -95.56%
EY 17.91 -1.59 2.32 -26.94 1.58 6.86 0.17 2124.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 0.76 0.77 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