[EMICO] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.6%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 79,206 72,434 67,498 65,924 64,983 73,167 84,321 -4.07%
PBT 40,207 36,354 -13,123 -13,623 -15,647 -14,682 -14,636 -
Tax -6,539 -5,993 1,034 1,046 3 -42 -46 2599.27%
NP 33,668 30,361 -12,089 -12,577 -15,644 -14,724 -14,682 -
-
NP to SH 33,668 30,361 -12,089 -12,577 -15,644 -14,724 -14,682 -
-
Tax Rate 16.26% 16.49% - - - - - -
Total Cost 45,538 42,073 79,587 78,501 80,627 87,891 99,003 -40.32%
-
Net Worth 37,140 36,444 -46,381 -23,390 -50,634 -46,738 -43,891 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 37,140 36,444 -46,381 -23,390 -50,634 -46,738 -43,891 -
NOSH 46,600 44,498 44,173 23,437 22,325 22,235 22,280 63.32%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 42.51% 41.92% -17.91% -19.08% -24.07% -20.12% -17.41% -
ROE 90.65% 83.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 169.97 162.78 152.80 281.28 291.07 329.06 378.46 -41.26%
EPS 72.25 68.23 -27.37 -53.66 -70.07 -66.22 -65.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.819 -1.05 -0.998 -2.268 -2.102 -1.97 -
Adjusted Per Share Value based on latest NOSH - 23,437
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.18 55.03 51.28 50.09 49.37 55.59 64.07 -4.07%
EPS 25.58 23.07 -9.18 -9.56 -11.89 -11.19 -11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.2769 -0.3524 -0.1777 -0.3847 -0.3551 -0.3335 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.44 0.46 0.49 0.52 0.55 0.43 0.35 -
P/RPS 0.26 0.28 0.32 0.18 0.19 0.13 0.09 102.44%
P/EPS 0.61 0.67 -1.79 -0.97 -0.78 -0.65 -0.53 -
EY 164.20 148.32 -55.85 -103.20 -127.40 -154.00 -188.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 -
Price 0.44 0.44 0.46 0.52 0.67 0.43 0.35 -
P/RPS 0.26 0.27 0.30 0.18 0.23 0.13 0.09 102.44%
P/EPS 0.61 0.64 -1.68 -0.97 -0.96 -0.65 -0.53 -
EY 164.20 155.07 -59.49 -103.20 -104.59 -154.00 -188.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.00 0.00 0.00 0.00 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