[EMICO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.29%
YoY- -134.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 67,498 65,924 64,983 73,167 84,321 90,173 105,263 -25.61%
PBT -13,123 -13,623 -15,647 -14,682 -14,636 -13,699 -8,115 37.73%
Tax 1,034 1,046 3 -42 -46 -63 78 459.24%
NP -12,089 -12,577 -15,644 -14,724 -14,682 -13,762 -8,037 31.24%
-
NP to SH -12,089 -12,577 -15,644 -14,724 -14,682 -13,762 -8,037 31.24%
-
Tax Rate - - - - - - - -
Total Cost 79,587 78,501 80,627 87,891 99,003 103,935 113,300 -20.96%
-
Net Worth -46,381 -23,390 -50,634 -46,738 -43,891 -41,163 -35,172 20.23%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -46,381 -23,390 -50,634 -46,738 -43,891 -41,163 -35,172 20.23%
NOSH 44,173 23,437 22,325 22,235 22,280 22,286 22,289 57.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -17.91% -19.08% -24.07% -20.12% -17.41% -15.26% -7.64% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 152.80 281.28 291.07 329.06 378.46 404.60 472.26 -52.83%
EPS -27.37 -53.66 -70.07 -66.22 -65.90 -61.75 -36.06 -16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.05 -0.998 -2.268 -2.102 -1.97 -1.847 -1.578 -23.76%
Adjusted Per Share Value based on latest NOSH - 22,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 51.33 50.13 49.42 55.64 64.12 68.57 80.05 -25.61%
EPS -9.19 -9.56 -11.90 -11.20 -11.17 -10.47 -6.11 31.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3527 -0.1779 -0.3851 -0.3554 -0.3338 -0.313 -0.2675 20.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.49 0.52 0.55 0.43 0.35 0.40 0.44 -
P/RPS 0.32 0.18 0.19 0.13 0.09 0.10 0.09 132.77%
P/EPS -1.79 -0.97 -0.78 -0.65 -0.53 -0.65 -1.22 29.09%
EY -55.85 -103.20 -127.40 -154.00 -188.28 -154.37 -81.95 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 0.46 0.52 0.67 0.43 0.35 0.45 0.38 -
P/RPS 0.30 0.18 0.23 0.13 0.09 0.11 0.08 141.17%
P/EPS -1.68 -0.97 -0.96 -0.65 -0.53 -0.73 -1.05 36.75%
EY -59.49 -103.20 -104.59 -154.00 -188.28 -137.22 -94.89 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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