[EMICO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 93.58%
YoY- 98.86%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,173 57,195 62,286 66,771 65,175 67,231 68,994 -7.68%
PBT 2,086 792 482 1,015 561 -513 -186 -
Tax -705 -581 -854 -799 -816 -1,068 -531 20.73%
NP 1,381 211 -372 216 -255 -1,581 -717 -
-
NP to SH 1,236 94 -461 -35 -545 -1,762 -919 -
-
Tax Rate 33.80% 73.36% 177.18% 78.72% 145.45% - - -
Total Cost 59,792 56,984 62,658 66,555 65,430 68,812 69,711 -9.70%
-
Net Worth 26,012 27,000 25,876 43,791 43,022 41,768 41,288 -26.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 26,012 27,000 25,876 43,791 43,022 41,768 41,288 -26.44%
NOSH 96,341 99,999 95,840 97,313 97,777 94,927 91,751 3.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.26% 0.37% -0.60% 0.32% -0.39% -2.35% -1.04% -
ROE 4.75% 0.35% -1.78% -0.08% -1.27% -4.22% -2.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.50 57.20 64.99 68.61 66.66 70.82 75.20 -10.63%
EPS 1.28 0.09 -0.48 -0.04 -0.56 -1.86 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.45 0.44 0.44 0.45 -28.79%
Adjusted Per Share Value based on latest NOSH - 97,313
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.48 43.46 47.32 50.73 49.52 51.08 52.42 -7.68%
EPS 0.94 0.07 -0.35 -0.03 -0.41 -1.34 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.2051 0.1966 0.3327 0.3269 0.3173 0.3137 -26.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.38 0.46 0.30 0.32 0.31 0.35 -
P/RPS 0.54 0.66 0.71 0.44 0.48 0.44 0.47 9.66%
P/EPS 26.50 404.26 -95.63 -834.12 -57.41 -16.70 -34.94 -
EY 3.77 0.25 -1.05 -0.12 -1.74 -5.99 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.41 1.70 0.67 0.73 0.70 0.78 37.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 04/03/09 27/11/08 28/08/08 -
Price 0.36 0.36 0.34 0.28 0.31 0.29 0.34 -
P/RPS 0.57 0.63 0.52 0.41 0.47 0.41 0.45 17.01%
P/EPS 28.06 382.98 -70.68 -778.51 -55.62 -15.62 -33.95 -
EY 3.56 0.26 -1.41 -0.13 -1.80 -6.40 -2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.26 0.62 0.70 0.66 0.76 45.07%

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