[EMICO] QoQ Quarter Result on 31-Mar-2010

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- -180.25%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,993 13,573 20,499 13,691 18,571 11,634 15,956 4.27%
PBT 1,617 -204 361 -479 917 325 1,461 6.97%
Tax 121 -50 -53 -141 -11 -392 -247 -
NP 1,738 -254 308 -620 906 -67 1,214 26.94%
-
NP to SH 1,685 -153 124 -634 790 -100 1,198 25.45%
-
Tax Rate -7.48% - 14.68% - 1.20% 120.62% 16.91% -
Total Cost 15,255 13,827 20,191 14,311 17,665 11,701 14,742 2.30%
-
Net Worth 26,806 24,862 25,753 24,975 26,012 27,000 25,876 2.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 26,806 24,862 25,753 24,975 26,012 27,000 25,876 2.37%
NOSH 95,738 95,625 95,384 96,060 96,341 99,999 95,840 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.23% -1.87% 1.50% -4.53% 4.88% -0.58% 7.61% -
ROE 6.29% -0.62% 0.48% -2.54% 3.04% -0.37% 4.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.75 14.19 21.49 14.25 19.28 11.63 16.65 4.34%
EPS 1.76 -0.16 0.13 -0.66 0.82 -0.10 1.25 25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.27 0.26 0.27 0.27 0.27 2.44%
Adjusted Per Share Value based on latest NOSH - 96,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.91 10.31 15.57 10.40 14.11 8.84 12.12 4.28%
EPS 1.28 -0.12 0.09 -0.48 0.60 -0.08 0.91 25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.1889 0.1957 0.1898 0.1976 0.2051 0.1966 2.38%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.28 0.30 0.35 0.34 0.38 0.46 -
P/RPS 1.07 1.97 1.40 0.00 1.76 3.27 2.76 -46.74%
P/EPS 10.80 -175.00 230.77 0.00 41.46 -380.00 36.80 -55.73%
EY 9.26 -0.57 0.43 0.00 2.41 -0.26 2.72 125.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 1.11 0.00 1.26 1.41 1.70 -45.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.20 0.24 0.28 0.34 0.36 0.36 0.34 -
P/RPS 1.13 1.69 1.30 0.00 1.87 3.09 2.04 -32.47%
P/EPS 11.36 -150.00 215.38 0.00 43.90 -360.00 27.20 -44.03%
EY 8.80 -0.67 0.46 0.00 2.28 -0.28 3.68 78.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 1.04 0.00 1.33 1.33 1.26 -31.70%

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