[EMICO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.63%
YoY- -136.36%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,354 55,718 53,802 67,887 71,075 75,320 83,367 -25.79%
PBT -4,552 -1,154 -1,262 -14,524 -14,523 29,460 28,203 -
Tax 606 -1,277 -2,709 2,358 1,550 -4,231 -5,308 -
NP -3,946 -2,431 -3,971 -12,166 -12,973 25,229 22,895 -
-
NP to SH -4,345 -2,581 -3,163 -12,243 -12,974 25,229 22,895 -
-
Tax Rate - - - - - 14.36% 18.82% -
Total Cost 57,300 58,149 57,773 80,053 84,048 50,091 60,472 -3.53%
-
Net Worth 40,074 35,248 22,568 0 0 0 18,313 68.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 40,074 35,248 22,568 0 0 0 18,313 68.79%
NOSH 100,185 85,972 51,176 50,961 50,958 52,857 45,899 68.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -7.40% -4.36% -7.38% -17.92% -18.25% 33.50% 27.46% -
ROE -10.84% -7.32% -14.01% 0.00% 0.00% 0.00% 125.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.26 64.81 105.13 133.21 139.48 142.50 181.63 -55.96%
EPS -4.34 -3.00 -6.18 -24.02 -25.46 47.73 49.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.441 0.00 0.00 0.00 0.399 0.16%
Adjusted Per Share Value based on latest NOSH - 50,961
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.54 42.33 40.88 51.58 54.00 57.23 63.34 -25.79%
EPS -3.30 -1.96 -2.40 -9.30 -9.86 19.17 17.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.2678 0.1715 0.00 0.00 0.00 0.1391 68.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.32 0.33 0.34 0.40 0.43 0.44 -
P/RPS 0.62 0.49 0.31 0.26 0.29 0.30 0.24 88.60%
P/EPS -7.61 -10.66 -5.34 -1.42 -1.57 0.90 0.88 -
EY -13.14 -9.38 -18.73 -70.66 -63.65 111.00 113.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.75 0.00 0.00 0.00 1.10 -17.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.34 0.31 0.34 0.33 0.35 0.42 0.43 -
P/RPS 0.64 0.48 0.32 0.25 0.25 0.29 0.24 92.64%
P/EPS -7.84 -10.33 -5.50 -1.37 -1.37 0.88 0.86 -
EY -12.76 -9.68 -18.18 -72.80 -72.74 113.64 116.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.77 0.00 0.00 0.00 1.08 -14.79%

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