[EMICO] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.19%
YoY- 308.69%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,802 67,887 71,075 75,320 83,367 79,206 72,434 -17.93%
PBT -1,262 -14,524 -14,523 29,460 28,203 40,207 36,354 -
Tax -2,709 2,358 1,550 -4,231 -5,308 -6,539 -5,993 -41.01%
NP -3,971 -12,166 -12,973 25,229 22,895 33,668 30,361 -
-
NP to SH -3,163 -12,243 -12,974 25,229 22,895 33,668 30,361 -
-
Tax Rate - - - 14.36% 18.82% 16.26% 16.49% -
Total Cost 57,773 80,053 84,048 50,091 60,472 45,538 42,073 23.47%
-
Net Worth 22,568 0 0 0 18,313 37,140 36,444 -27.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,568 0 0 0 18,313 37,140 36,444 -27.28%
NOSH 51,176 50,961 50,958 52,857 45,899 46,600 44,498 9.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -7.38% -17.92% -18.25% 33.50% 27.46% 42.51% 41.92% -
ROE -14.01% 0.00% 0.00% 0.00% 125.01% 90.65% 83.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 105.13 133.21 139.48 142.50 181.63 169.97 162.78 -25.22%
EPS -6.18 -24.02 -25.46 47.73 49.88 72.25 68.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.00 0.00 0.00 0.399 0.797 0.819 -33.73%
Adjusted Per Share Value based on latest NOSH - 52,857
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.92 51.63 54.05 57.28 63.40 60.23 55.08 -17.92%
EPS -2.41 -9.31 -9.87 19.19 17.41 25.60 23.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.00 0.00 0.00 0.1393 0.2824 0.2772 -27.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.34 0.40 0.43 0.44 0.44 0.46 -
P/RPS 0.31 0.26 0.29 0.30 0.24 0.26 0.28 7.00%
P/EPS -5.34 -1.42 -1.57 0.90 0.88 0.61 0.67 -
EY -18.73 -70.66 -63.65 111.00 113.37 164.20 148.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 1.10 0.55 0.56 21.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.34 0.33 0.35 0.42 0.43 0.44 0.44 -
P/RPS 0.32 0.25 0.25 0.29 0.24 0.26 0.27 11.95%
P/EPS -5.50 -1.37 -1.37 0.88 0.86 0.61 0.64 -
EY -18.18 -72.80 -72.74 113.64 116.00 164.20 155.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 1.08 0.55 0.54 26.60%

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