[EMICO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 120.39%
YoY- 105.33%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 64,395 60,253 61,173 57,195 62,286 66,771 65,175 -0.80%
PBT 1,124 2,224 2,086 792 482 1,015 561 59.13%
Tax -597 -791 -705 -581 -854 -799 -816 -18.85%
NP 527 1,433 1,381 211 -372 216 -255 -
-
NP to SH 180 1,254 1,236 94 -461 -35 -545 -
-
Tax Rate 53.11% 35.57% 33.80% 73.36% 177.18% 78.72% 145.45% -
Total Cost 63,868 58,820 59,792 56,984 62,658 66,555 65,430 -1.60%
-
Net Worth 25,753 24,975 26,012 27,000 25,876 43,791 43,022 -29.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,753 24,975 26,012 27,000 25,876 43,791 43,022 -29.03%
NOSH 95,384 96,060 96,341 99,999 95,840 97,313 97,777 -1.64%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.82% 2.38% 2.26% 0.37% -0.60% 0.32% -0.39% -
ROE 0.70% 5.02% 4.75% 0.35% -1.78% -0.08% -1.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.51 62.72 63.50 57.20 64.99 68.61 66.66 0.85%
EPS 0.19 1.31 1.28 0.09 -0.48 -0.04 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.27 0.27 0.45 0.44 -27.85%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.93 45.78 46.48 43.46 47.32 50.73 49.52 -0.79%
EPS 0.14 0.95 0.94 0.07 -0.35 -0.03 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.1898 0.1976 0.2051 0.1966 0.3327 0.3269 -29.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.35 0.34 0.38 0.46 0.30 0.32 -
P/RPS 0.44 0.56 0.54 0.66 0.71 0.44 0.48 -5.65%
P/EPS 158.97 26.81 26.50 404.26 -95.63 -834.12 -57.41 -
EY 0.63 3.73 3.77 0.25 -1.05 -0.12 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.26 1.41 1.70 0.67 0.73 32.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 04/03/09 -
Price 0.28 0.34 0.36 0.36 0.34 0.28 0.31 -
P/RPS 0.41 0.54 0.57 0.63 0.52 0.41 0.47 -8.72%
P/EPS 148.38 26.05 28.06 382.98 -70.68 -778.51 -55.62 -
EY 0.67 3.84 3.56 0.26 -1.41 -0.13 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.31 1.33 1.33 1.26 0.62 0.70 30.29%

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