[EMICO] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -27.9%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 73,167 84,321 90,173 105,263 106,693 106,689 96,181 -16.70%
PBT -14,682 -14,636 -13,699 -8,115 -6,385 -4,728 -5,772 86.65%
Tax -42 -46 -63 78 101 1,426 4,335 -
NP -14,724 -14,682 -13,762 -8,037 -6,284 -3,302 -1,437 373.76%
-
NP to SH -14,724 -14,682 -13,762 -8,037 -6,284 -4,703 -5,735 87.82%
-
Tax Rate - - - - - - - -
Total Cost 87,891 99,003 103,935 113,300 112,977 109,991 97,618 -6.77%
-
Net Worth -46,738 -43,891 -41,163 -35,172 -32,312 -29,307 -27,858 41.32%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -46,738 -43,891 -41,163 -35,172 -32,312 -29,307 -27,858 41.32%
NOSH 22,235 22,280 22,286 22,289 22,253 22,202 22,466 -0.68%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -20.12% -17.41% -15.26% -7.64% -5.89% -3.09% -1.49% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 329.06 378.46 404.60 472.26 479.44 480.53 428.11 -16.13%
EPS -66.22 -65.90 -61.75 -36.06 -28.24 -21.18 -25.53 89.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.102 -1.97 -1.847 -1.578 -1.452 -1.32 -1.24 42.30%
Adjusted Per Share Value based on latest NOSH - 22,289
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 55.49 63.95 68.39 79.83 80.92 80.91 72.94 -16.70%
EPS -11.17 -11.13 -10.44 -6.10 -4.77 -3.57 -4.35 87.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3545 -0.3329 -0.3122 -0.2667 -0.2451 -0.2223 -0.2113 41.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.43 0.35 0.40 0.44 0.47 0.48 0.61 -
P/RPS 0.13 0.09 0.10 0.09 0.10 0.10 0.14 -4.83%
P/EPS -0.65 -0.53 -0.65 -1.22 -1.66 -2.27 -2.39 -58.12%
EY -154.00 -188.28 -154.37 -81.95 -60.08 -44.13 -41.85 138.92%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 28/11/02 30/09/02 28/05/02 28/02/02 -
Price 0.43 0.35 0.45 0.38 0.44 0.54 0.44 -
P/RPS 0.13 0.09 0.11 0.08 0.09 0.11 0.10 19.17%
P/EPS -0.65 -0.53 -0.73 -1.05 -1.56 -2.55 -1.72 -47.82%
EY -154.00 -188.28 -137.22 -94.89 -64.18 -39.23 -58.02 92.04%
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