[EMICO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 59.78%
YoY- -193.41%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 76,698 57,808 80,959 68,380 61,936 67,714 69,710 1.53%
PBT 3,174 -608 -127 -236 1,688 1,846 346 42.50%
Tax 84 84 -396 -388 -604 -528 -228 -
NP 3,258 -524 -523 -624 1,084 1,318 118 69.93%
-
NP to SH 3,580 -428 -769 -1,020 1,092 924 128 70.28%
-
Tax Rate -2.65% - - - 35.78% 28.60% 65.90% -
Total Cost 73,440 58,332 81,483 69,004 60,852 66,396 69,592 0.86%
-
Net Worth 33,574 33,574 27,101 25,981 25,417 38,499 23,630 5.77%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 33,574 33,574 27,101 25,981 25,417 38,499 23,630 5.77%
NOSH 95,927 95,927 96,792 96,226 94,137 85,555 49,230 11.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.25% -0.91% -0.65% -0.91% 1.75% 1.95% 0.17% -
ROE 10.66% -1.27% -2.84% -3.93% 4.30% 2.40% 0.54% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.95 60.26 83.64 71.06 65.79 79.15 141.60 -8.72%
EPS 3.74 -0.44 -0.79 -1.06 1.16 1.08 0.26 53.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.28 0.27 0.27 0.45 0.48 -4.92%
Adjusted Per Share Value based on latest NOSH - 95,384
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.27 43.92 61.51 51.95 47.06 51.45 52.96 1.53%
EPS 2.72 -0.33 -0.58 -0.77 0.83 0.70 0.10 69.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2551 0.2059 0.1974 0.1931 0.2925 0.1795 5.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.20 0.19 0.17 0.30 0.46 0.35 0.52 -
P/RPS 0.25 0.32 0.00 0.42 0.70 0.44 0.37 -6.07%
P/EPS 5.36 -42.58 0.00 -28.30 39.66 32.41 200.00 -43.92%
EY 18.66 -2.35 0.00 -3.53 2.52 3.09 0.50 78.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.00 1.11 1.70 0.78 1.08 -9.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/11/13 29/11/12 25/11/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.20 0.19 0.28 0.28 0.34 0.34 0.37 -
P/RPS 0.25 0.32 0.00 0.39 0.52 0.43 0.26 -0.62%
P/EPS 5.36 -42.58 0.00 -26.42 29.31 31.48 142.31 -40.78%
EY 18.66 -2.35 0.00 -3.79 3.41 3.18 0.70 68.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.00 1.04 1.26 0.76 0.77 -4.69%

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