[EMICO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 121.98%
YoY- 107.8%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 70,655 66,660 62,842 51,994 53,354 55,718 53,802 19.98%
PBT 11,499 11,019 9,429 5,571 -4,552 -1,154 -1,262 -
Tax -1,498 -786 1,799 1,654 606 -1,277 -2,709 -32.70%
NP 10,001 10,233 11,228 7,225 -3,946 -2,431 -3,971 -
-
NP to SH 4,932 4,919 4,946 955 -4,345 -2,581 -3,163 -
-
Tax Rate 13.03% 7.13% -19.08% -29.69% - - - -
Total Cost 60,654 56,427 51,614 44,769 57,300 58,149 57,773 3.30%
-
Net Worth 46,933 43,295 48,102 46,603 40,074 35,248 22,568 63.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 46,933 43,295 48,102 46,603 40,074 35,248 22,568 63.14%
NOSH 97,777 88,358 98,169 91,379 100,185 85,972 51,176 54.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.15% 15.35% 17.87% 13.90% -7.40% -4.36% -7.38% -
ROE 10.51% 11.36% 10.28% 2.05% -10.84% -7.32% -14.01% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.26 75.44 64.01 56.90 53.26 64.81 105.13 -22.16%
EPS 5.04 5.57 5.04 1.05 -4.34 -3.00 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.51 0.40 0.41 0.441 5.82%
Adjusted Per Share Value based on latest NOSH - 91,379
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 53.68 50.65 47.75 39.50 40.54 42.33 40.88 19.97%
EPS 3.75 3.74 3.76 0.73 -3.30 -1.96 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.329 0.3655 0.3541 0.3045 0.2678 0.1715 63.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.37 0.38 0.31 0.33 0.32 0.33 -
P/RPS 0.72 0.49 0.59 0.54 0.62 0.49 0.31 75.65%
P/EPS 10.31 6.65 7.54 29.66 -7.61 -10.66 -5.34 -
EY 9.70 15.05 13.26 3.37 -13.14 -9.38 -18.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.76 0.78 0.61 0.83 0.78 0.75 27.60%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 -
Price 0.37 0.50 0.38 0.34 0.34 0.31 0.34 -
P/RPS 0.51 0.66 0.59 0.60 0.64 0.48 0.32 36.55%
P/EPS 7.34 8.98 7.54 32.53 -7.84 -10.33 -5.50 -
EY 13.63 11.13 13.26 3.07 -12.76 -9.68 -18.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.02 0.78 0.67 0.85 0.76 0.77 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