[EMICO] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
04-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 69.07%
YoY- 58.62%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 57,195 62,286 66,771 65,175 67,231 68,994 64,528 -7.72%
PBT 792 482 1,015 561 -513 -186 -2,646 -
Tax -581 -854 -799 -816 -1,068 -531 -396 29.08%
NP 211 -372 216 -255 -1,581 -717 -3,042 -
-
NP to SH 94 -461 -35 -545 -1,762 -919 -3,071 -
-
Tax Rate 73.36% 177.18% 78.72% 145.45% - - - -
Total Cost 56,984 62,658 66,555 65,430 68,812 69,711 67,570 -10.72%
-
Net Worth 27,000 25,876 43,791 43,022 41,768 41,288 39,678 -22.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 27,000 25,876 43,791 43,022 41,768 41,288 39,678 -22.61%
NOSH 99,999 95,840 97,313 97,777 94,927 91,751 94,471 3.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.37% -0.60% 0.32% -0.39% -2.35% -1.04% -4.71% -
ROE 0.35% -1.78% -0.08% -1.27% -4.22% -2.23% -7.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.20 64.99 68.61 66.66 70.82 75.20 68.30 -11.14%
EPS 0.09 -0.48 -0.04 -0.56 -1.86 -1.00 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.45 0.44 0.44 0.45 0.42 -25.49%
Adjusted Per Share Value based on latest NOSH - 97,777
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.46 47.32 50.73 49.52 51.08 52.42 49.03 -7.71%
EPS 0.07 -0.35 -0.03 -0.41 -1.34 -0.70 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2051 0.1966 0.3327 0.3269 0.3173 0.3137 0.3015 -22.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.38 0.46 0.30 0.32 0.31 0.35 0.43 -
P/RPS 0.66 0.71 0.44 0.48 0.44 0.47 0.63 3.14%
P/EPS 404.26 -95.63 -834.12 -57.41 -16.70 -34.94 -13.23 -
EY 0.25 -1.05 -0.12 -1.74 -5.99 -2.86 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.70 0.67 0.73 0.70 0.78 1.02 24.06%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 04/03/09 27/11/08 28/08/08 27/05/08 -
Price 0.36 0.34 0.28 0.31 0.29 0.34 0.35 -
P/RPS 0.63 0.52 0.41 0.47 0.41 0.45 0.51 15.11%
P/EPS 382.98 -70.68 -778.51 -55.62 -15.62 -33.95 -10.77 -
EY 0.26 -1.41 -0.13 -1.80 -6.40 -2.95 -9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.26 0.62 0.70 0.66 0.76 0.83 36.89%

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