[EMICO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 184.94%
YoY- -4.36%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 16,649 18,488 15,975 18,880 20,118 15,682 11,980 24.45%
PBT -1,451 342 -466 639 1,168 10,158 -946 32.89%
Tax -139 -128 -57 -57 -2,738 1,354 655 -
NP -1,590 214 -523 582 -1,570 11,512 -291 209.26%
-
NP to SH -1,590 188 -528 592 -697 5,565 -541 104.77%
-
Tax Rate - 37.43% - 8.92% 234.42% -13.33% - -
Total Cost 18,239 18,274 16,498 18,298 21,688 4,170 12,271 30.14%
-
Net Worth 42,844 37,599 46,933 43,295 48,102 46,603 40,074 4.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,844 37,599 46,933 43,295 48,102 46,603 40,074 4.54%
NOSH 95,209 78,333 97,777 88,358 98,169 91,379 100,185 -3.33%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -9.55% 1.16% -3.27% 3.08% -7.80% 73.41% -2.43% -
ROE -3.71% 0.50% -1.13% 1.37% -1.45% 11.94% -1.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.49 23.60 16.34 21.37 20.49 17.16 11.96 28.74%
EPS -1.67 0.24 -0.54 0.67 -0.71 6.09 -0.54 111.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.48 0.49 0.49 0.51 0.40 8.14%
Adjusted Per Share Value based on latest NOSH - 88,358
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.65 14.05 12.14 14.34 15.29 11.91 9.10 24.48%
EPS -1.21 0.14 -0.40 0.45 -0.53 4.23 -0.41 105.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2857 0.3566 0.329 0.3655 0.3541 0.3045 4.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.43 0.52 0.37 0.38 0.31 0.33 -
P/RPS 2.17 1.82 3.18 1.73 1.85 1.81 2.76 -14.77%
P/EPS -22.75 179.17 -96.30 55.22 -53.52 5.09 -61.11 -48.15%
EY -4.39 0.56 -1.04 1.81 -1.87 19.65 -1.64 92.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 1.08 0.76 0.78 0.61 0.83 0.79%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.35 0.40 0.37 0.50 0.38 0.34 0.34 -
P/RPS 2.00 1.69 2.26 2.34 1.85 1.98 2.84 -20.79%
P/EPS -20.96 166.67 -68.52 74.63 -53.52 5.58 -62.96 -51.86%
EY -4.77 0.60 -1.46 1.34 -1.87 17.91 -1.59 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.77 1.02 0.78 0.67 0.85 -5.55%

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