[EMICO] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -85.65%
YoY- 139.05%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 67,588 64,756 66,334 64,395 60,253 61,173 57,195 11.78%
PBT 1,068 1,295 595 1,124 2,224 2,086 792 22.07%
Tax 21 -123 -255 -597 -791 -705 -581 -
NP 1,089 1,172 340 527 1,433 1,381 211 198.94%
-
NP to SH 989 1,022 127 180 1,254 1,236 94 380.84%
-
Tax Rate -1.97% 9.50% 42.86% 53.11% 35.57% 33.80% 73.36% -
Total Cost 66,499 63,584 65,994 63,868 58,820 59,792 56,984 10.85%
-
Net Worth 25,727 26,806 24,862 25,753 24,975 26,012 27,000 -3.17%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 25,727 26,806 24,862 25,753 24,975 26,012 27,000 -3.17%
NOSH 95,285 95,738 95,625 95,384 96,060 96,341 99,999 -3.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.61% 1.81% 0.51% 0.82% 2.38% 2.26% 0.37% -
ROE 3.84% 3.81% 0.51% 0.70% 5.02% 4.75% 0.35% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 70.93 67.64 69.37 67.51 62.72 63.50 57.20 15.43%
EPS 1.04 1.07 0.13 0.19 1.31 1.28 0.09 411.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.26 0.27 0.26 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 95,384
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.40 49.25 50.45 48.97 45.82 46.52 43.50 11.77%
EPS 0.75 0.78 0.10 0.14 0.95 0.94 0.07 386.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1956 0.2039 0.1891 0.1959 0.1899 0.1978 0.2053 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.22 0.19 0.28 0.30 0.35 0.34 0.38 -
P/RPS 0.31 0.28 0.40 0.44 0.56 0.54 0.66 -39.60%
P/EPS 21.20 17.80 210.83 158.97 26.81 26.50 404.26 -86.01%
EY 4.72 5.62 0.47 0.63 3.73 3.77 0.25 610.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 1.08 1.11 1.35 1.26 1.41 -30.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 -
Price 0.20 0.20 0.24 0.28 0.34 0.36 0.36 -
P/RPS 0.28 0.30 0.35 0.41 0.54 0.57 0.63 -41.79%
P/EPS 19.27 18.74 180.71 148.38 26.05 28.06 382.98 -86.39%
EY 5.19 5.34 0.55 0.67 3.84 3.56 0.26 637.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.92 1.04 1.31 1.33 1.33 -32.37%

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