[EMICO] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.98%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 75,520 60,248 52,584 84,772 78,476 101,884 59,852 3.94%
PBT 2,556 -3,804 -4,236 -9,264 -11,264 -7,516 -11,692 -
Tax -228 6,280 4,384 76 124 56 11,692 -
NP 2,328 2,476 148 -9,188 -11,140 -7,460 0 -
-
NP to SH 2,368 2,476 148 -9,188 -11,140 -7,460 -11,588 -
-
Tax Rate 8.92% - - - - - - -
Total Cost 73,192 57,772 52,436 93,960 89,616 109,344 59,852 3.40%
-
Net Worth 43,295 35,248 0 -46,381 -43,891 -29,307 -25,627 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 43,295 35,248 0 -46,381 -43,891 -29,307 -25,627 -
NOSH 88,358 85,972 52,857 44,173 22,280 22,202 22,284 25.79%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.08% 4.11% 0.28% -10.84% -14.20% -7.32% 0.00% -
ROE 5.47% 7.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.47 70.08 99.48 191.91 352.23 458.89 268.58 -17.36%
EPS 2.68 2.88 0.40 -20.80 -50.00 -33.60 -52.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.41 0.00 -1.05 -1.97 -1.32 -1.15 -
Adjusted Per Share Value based on latest NOSH - 44,173
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.38 45.78 39.95 64.41 59.62 77.41 45.47 3.95%
EPS 1.80 1.88 0.11 -6.98 -8.46 -5.67 -8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.2678 0.00 -0.3524 -0.3335 -0.2227 -0.1947 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.37 0.32 0.43 0.49 0.35 0.48 0.50 -
P/RPS 0.43 0.46 0.43 0.26 0.10 0.10 0.19 14.57%
P/EPS 13.81 11.11 153.57 -2.36 -0.70 -1.43 -0.96 -
EY 7.24 9.00 0.65 -42.45 -142.86 -70.00 -104.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 07/06/06 27/05/05 28/05/04 30/05/03 28/05/02 30/05/01 -
Price 0.50 0.31 0.42 0.46 0.35 0.54 0.43 -
P/RPS 0.58 0.44 0.42 0.24 0.10 0.12 0.16 23.92%
P/EPS 18.66 10.76 150.00 -2.21 -0.70 -1.61 -0.83 -
EY 5.36 9.29 0.67 -45.22 -142.86 -62.22 -120.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 0.00 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