[EMICO] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -4.29%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,084 54,980 79,564 66,544 100,556 79,532 52,750 0.41%
PBT -3,794 2,786 88,238 -11,716 -9,750 -8,524 -14,192 -19.73%
Tax 6,366 1,078 -13,980 98 56 8,524 14,192 -12.50%
NP 2,572 3,864 74,258 -11,618 -9,694 0 0 -
-
NP to SH 156 2,520 74,258 -11,618 -9,694 -8,596 -12,588 -
-
Tax Rate - -38.69% 15.84% - - - - -
Total Cost 51,512 51,116 5,306 78,162 110,250 79,532 52,750 -0.39%
-
Net Worth 18,352 0 36,461 -46,783 -32,283 -26,879 -11,186 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 18,352 0 36,461 -46,783 -32,283 -26,879 -11,186 -
NOSH 45,882 51,012 44,519 22,256 22,233 22,269 22,240 12.82%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.76% 7.03% 93.33% -17.46% -9.64% 0.00% 0.00% -
ROE 0.85% 0.00% 203.66% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 117.88 107.78 178.72 298.98 452.26 357.14 237.18 -10.99%
EPS 0.34 3.22 166.80 -52.20 -43.60 -38.60 -56.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 0.819 -2.102 -1.452 -1.207 -0.503 -
Adjusted Per Share Value based on latest NOSH - 22,235
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.09 41.77 60.45 50.56 76.40 60.43 40.08 0.41%
EPS 0.12 1.91 56.42 -8.83 -7.37 -6.53 -9.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.00 0.277 -0.3555 -0.2453 -0.2042 -0.085 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.33 0.40 0.46 0.43 0.47 0.44 1.69 -
P/RPS 0.28 0.37 0.26 0.14 0.10 0.12 0.71 -14.35%
P/EPS 97.06 8.10 0.28 -0.82 -1.08 -1.14 -2.99 -
EY 1.03 12.35 362.61 -121.40 -92.77 -87.73 -33.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 29/08/03 30/09/02 29/08/01 30/08/00 -
Price 0.34 0.35 0.44 0.43 0.44 0.66 1.39 -
P/RPS 0.29 0.32 0.25 0.14 0.10 0.18 0.59 -11.15%
P/EPS 100.00 7.09 0.26 -0.82 -1.01 -1.71 -2.46 -
EY 1.00 14.11 379.09 -121.40 -99.09 -58.48 -40.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.54 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