[EMICO] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1716.41%
YoY- 739.16%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 34,855 27,042 27,490 39,782 33,272 50,278 39,766 -2.17%
PBT 173 -1,897 1,393 44,119 -5,858 -4,875 -4,262 -
Tax -114 3,183 539 -6,990 49 28 4,262 -
NP 59 1,286 1,932 37,129 -5,809 -4,847 0 -
-
NP to SH 64 78 1,260 37,129 -5,809 -4,847 -4,298 -
-
Tax Rate 65.90% - -38.69% 15.84% - - - -
Total Cost 34,796 25,756 25,558 2,653 39,081 55,125 39,766 -2.19%
-
Net Worth 23,630 18,352 0 36,461 -46,783 -32,283 -26,879 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 23,630 18,352 0 36,461 -46,783 -32,283 -26,879 -
NOSH 49,230 45,882 51,012 44,519 22,256 22,233 22,269 14.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.17% 4.76% 7.03% 93.33% -17.46% -9.64% 0.00% -
ROE 0.27% 0.43% 0.00% 101.83% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 70.80 58.94 53.89 89.36 149.49 226.13 178.57 -14.28%
EPS 0.13 0.17 1.61 83.40 -26.10 -21.80 -19.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.40 0.00 0.819 -2.102 -1.452 -1.207 -
Adjusted Per Share Value based on latest NOSH - 44,498
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 26.48 20.55 20.89 30.23 25.28 38.20 30.21 -2.17%
EPS 0.05 0.06 0.96 28.21 -4.41 -3.68 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1394 0.00 0.277 -0.3555 -0.2453 -0.2042 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.52 0.33 0.40 0.46 0.43 0.47 0.44 -
P/RPS 0.73 0.56 0.74 0.51 0.29 0.21 0.25 19.54%
P/EPS 400.00 194.12 16.19 0.55 -1.65 -2.16 -2.28 -
EY 0.25 0.52 6.18 181.30 -60.70 -46.38 -43.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.83 0.00 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 29/08/03 30/09/02 29/08/01 -
Price 0.37 0.34 0.35 0.44 0.43 0.44 0.66 -
P/RPS 0.52 0.58 0.65 0.49 0.29 0.19 0.37 5.83%
P/EPS 284.62 200.00 14.17 0.53 -1.65 -2.02 -3.42 -
EY 0.35 0.50 7.06 189.55 -60.70 -49.55 -29.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.00 0.54 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