[EMICO] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -8.07%
YoY- -242.83%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 75,802 77,663 70,601 62,166 67,368 70,712 70,490 4.96%
PBT -2,294 -2,360 -1,774 -1,757 -1,529 -832 701 -
Tax 64 65 97 89 -58 -220 -329 -
NP -2,230 -2,295 -1,677 -1,668 -1,587 -1,052 372 -
-
NP to SH -1,900 -1,987 -1,566 -1,674 -1,549 -1,306 146 -
-
Tax Rate - - - - - - 46.93% -
Total Cost 78,032 79,958 72,278 63,834 68,955 71,764 70,118 7.39%
-
Net Worth 31,655 31,655 34,533 33,574 33,574 34,533 26,742 11.91%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 31,655 31,655 34,533 33,574 33,574 34,533 26,742 11.91%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,507 0.29%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.94% -2.96% -2.38% -2.68% -2.36% -1.49% 0.53% -
ROE -6.00% -6.28% -4.53% -4.99% -4.61% -3.78% 0.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.02 80.96 73.60 64.81 70.23 73.71 73.81 4.65%
EPS -1.98 -2.07 -1.63 -1.75 -1.61 -1.36 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.36 0.35 0.35 0.36 0.28 11.58%
Adjusted Per Share Value based on latest NOSH - 95,927
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.88 61.35 55.77 49.11 53.21 55.86 55.68 4.97%
EPS -1.50 -1.57 -1.24 -1.32 -1.22 -1.03 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2501 0.2728 0.2652 0.2652 0.2728 0.2112 11.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.195 0.19 0.19 0.19 0.19 0.25 0.29 -
P/RPS 0.25 0.23 0.26 0.29 0.27 0.34 0.39 -25.67%
P/EPS -9.85 -9.17 -11.64 -10.89 -11.77 -18.36 189.71 -
EY -10.16 -10.90 -8.59 -9.18 -8.50 -5.45 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.53 0.54 0.54 0.69 1.04 -31.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.19 0.225 0.185 0.19 0.19 0.19 0.27 -
P/RPS 0.24 0.28 0.25 0.29 0.27 0.26 0.37 -25.08%
P/EPS -9.59 -10.86 -11.33 -10.89 -11.77 -13.96 176.62 -
EY -10.42 -9.21 -8.82 -9.18 -8.50 -7.17 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.51 0.54 0.54 0.53 0.96 -28.55%

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