[EMICO] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.71%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,778 53,802 83,367 65,924 90,173 95,052 54,105 2.50%
PBT 10,073 -1,262 29,612 -13,622 -13,678 -5,183 -20,824 -
Tax -73 -2,038 -6,168 500 -66 37 20,824 -
NP 10,000 -3,300 23,444 -13,122 -13,744 -5,146 0 -
-
NP to SH 4,946 -3,163 23,444 -13,122 -13,744 -5,146 -19,310 -
-
Tax Rate 0.72% - 20.83% - - - - -
Total Cost 52,778 57,102 59,923 79,046 103,917 100,198 54,105 -0.41%
-
Net Worth 42,776 20,949 18,305 -23,452 -41,130 -27,563 -22,681 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 42,776 20,949 18,305 -23,452 -41,130 -27,563 -22,681 -
NOSH 89,117 51,097 45,878 23,499 22,268 22,228 22,259 25.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.93% -6.13% 28.12% -19.90% -15.24% -5.41% 0.00% -
ROE 11.56% -15.10% 128.07% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.44 105.29 181.71 280.54 404.93 427.61 243.07 -18.64%
EPS 5.55 -3.24 51.10 -55.90 -61.70 -23.10 -86.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.41 0.399 -0.998 -1.847 -1.24 -1.019 -
Adjusted Per Share Value based on latest NOSH - 23,437
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.70 40.88 63.34 50.09 68.51 72.22 41.11 2.50%
EPS 3.76 -2.40 17.81 -9.97 -10.44 -3.91 -14.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.1592 0.1391 -0.1782 -0.3125 -0.2094 -0.1723 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.33 0.44 0.52 0.40 0.61 0.97 -
P/RPS 0.54 0.31 0.24 0.19 0.10 0.14 0.40 5.12%
P/EPS 6.85 -5.33 0.86 -0.93 -0.65 -2.63 -1.12 -
EY 14.61 -18.76 116.14 -107.39 -154.30 -37.95 -89.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 1.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.38 0.34 0.43 0.52 0.45 0.44 0.62 -
P/RPS 0.54 0.32 0.24 0.19 0.11 0.10 0.26 12.94%
P/EPS 6.85 -5.49 0.84 -0.93 -0.73 -1.90 -0.71 -
EY 14.61 -18.21 118.84 -107.39 -137.15 -52.61 -139.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 1.08 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