[EMICO] QoQ TTM Result on 30-Sep-2010

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010
Profit Trend
QoQ- -29.44%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 67,465 67,588 64,756 66,334 64,395 60,253 61,173 6.76%
PBT 1,188 1,068 1,295 595 1,124 2,224 2,086 -31.36%
Tax -66 21 -123 -255 -597 -791 -705 -79.47%
NP 1,122 1,089 1,172 340 527 1,433 1,381 -12.96%
-
NP to SH 947 989 1,022 127 180 1,254 1,236 -16.30%
-
Tax Rate 5.56% -1.97% 9.50% 42.86% 53.11% 35.57% 33.80% -
Total Cost 66,343 66,499 63,584 65,994 63,868 58,820 59,792 7.19%
-
Net Worth 24,599 25,727 26,806 24,862 25,753 24,975 26,012 -3.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 24,599 25,727 26,806 24,862 25,753 24,975 26,012 -3.66%
NOSH 91,111 95,285 95,738 95,625 95,384 96,060 96,341 -3.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.66% 1.61% 1.81% 0.51% 0.82% 2.38% 2.26% -
ROE 3.85% 3.84% 3.81% 0.51% 0.70% 5.02% 4.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 74.05 70.93 67.64 69.37 67.51 62.72 63.50 10.82%
EPS 1.04 1.04 1.07 0.13 0.19 1.31 1.28 -12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.28 0.26 0.27 0.26 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 95,625
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 51.26 51.35 49.20 50.40 48.93 45.78 46.48 6.76%
EPS 0.72 0.75 0.78 0.10 0.14 0.95 0.94 -16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1869 0.1955 0.2037 0.1889 0.1957 0.1898 0.1976 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.22 0.19 0.28 0.30 0.35 0.34 -
P/RPS 0.26 0.31 0.28 0.40 0.44 0.56 0.54 -38.65%
P/EPS 18.28 21.20 17.80 210.83 158.97 26.81 26.50 -21.98%
EY 5.47 4.72 5.62 0.47 0.63 3.73 3.77 28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.68 1.08 1.11 1.35 1.26 -32.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 0.17 0.20 0.20 0.24 0.28 0.34 0.36 -
P/RPS 0.23 0.28 0.30 0.35 0.41 0.54 0.57 -45.48%
P/EPS 16.36 19.27 18.74 180.71 148.38 26.05 28.06 -30.27%
EY 6.11 5.19 5.34 0.55 0.67 3.84 3.56 43.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.71 0.92 1.04 1.31 1.33 -39.31%

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