[EMICO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.97%
YoY- -24.44%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 56,965 59,376 80,016 62,306 95,893 83,784 52,273 1.44%
PBT 11,014 1,904 58,873 -12,900 -10,302 -7,178 -13,553 -
Tax 6,049 1,126 -9,989 124 36 -18 13,553 -12.57%
NP 17,064 3,030 48,884 -12,776 -10,266 -7,197 0 -
-
NP to SH 7,524 2,033 48,884 -12,776 -10,266 -7,197 -12,360 -
-
Tax Rate -54.92% -59.14% 16.97% - - - - -
Total Cost 39,901 56,345 31,132 75,082 106,159 90,981 52,273 -4.39%
-
Net Worth 45,900 0 35,461 -50,539 -35,117 -27,971 -14,172 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 45,900 0 35,461 -50,539 -35,117 -27,971 -14,172 -
NOSH 90,000 51,003 44,493 22,283 22,254 22,305 22,283 26.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.96% 5.10% 61.09% -20.51% -10.71% -8.59% 0.00% -
ROE 16.39% 0.00% 137.85% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.29 116.42 179.84 279.61 430.90 375.62 234.58 -19.60%
EPS 8.36 2.44 109.87 -57.33 -46.13 -32.27 -55.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.797 -2.268 -1.578 -1.254 -0.636 -
Adjusted Per Share Value based on latest NOSH - 22,325
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 43.32 45.15 60.85 47.38 72.92 63.72 39.75 1.44%
EPS 5.72 1.55 37.18 -9.72 -7.81 -5.47 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3491 0.00 0.2697 -0.3843 -0.2671 -0.2127 -0.1078 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.34 0.44 0.55 0.44 0.53 1.05 -
P/RPS 0.49 0.29 0.24 0.20 0.10 0.14 0.45 1.42%
P/EPS 3.71 8.53 0.40 -0.96 -0.95 -1.64 -1.89 -
EY 26.97 11.73 249.70 -104.24 -104.85 -60.88 -52.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 28/11/02 28/11/01 21/12/00 -
Price 0.34 0.33 0.44 0.67 0.38 0.63 0.94 -
P/RPS 0.54 0.28 0.24 0.24 0.09 0.17 0.40 5.12%
P/EPS 4.07 8.28 0.40 -1.17 -0.82 -1.95 -1.69 -
EY 24.59 12.08 249.70 -85.57 -121.40 -51.22 -59.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.55 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