[EMICO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -89.19%
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 34,190 30,968 33,857 34,855 27,042 27,490 39,782 -2.49%
PBT -118 844 923 173 -1,897 1,393 44,119 -
Tax -194 -302 -264 -114 3,183 539 -6,990 -44.96%
NP -312 542 659 59 1,286 1,932 37,129 -
-
NP to SH -510 546 462 64 78 1,260 37,129 -
-
Tax Rate - 35.78% 28.60% 65.90% - -38.69% 15.84% -
Total Cost 34,502 30,426 33,198 34,796 25,756 25,558 2,653 53.32%
-
Net Worth 25,981 25,417 38,499 23,630 18,352 0 36,461 -5.48%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 25,981 25,417 38,499 23,630 18,352 0 36,461 -5.48%
NOSH 96,226 94,137 85,555 49,230 45,882 51,012 44,519 13.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.91% 1.75% 1.95% 0.17% 4.76% 7.03% 93.33% -
ROE -1.96% 2.15% 1.20% 0.27% 0.43% 0.00% 101.83% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.53 32.90 39.57 70.80 58.94 53.89 89.36 -14.24%
EPS -0.53 0.58 0.54 0.13 0.17 1.61 83.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.45 0.48 0.40 0.00 0.819 -16.87%
Adjusted Per Share Value based on latest NOSH - 97,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.98 23.53 25.72 26.48 20.55 20.89 30.23 -2.49%
EPS -0.39 0.41 0.35 0.05 0.06 0.96 28.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1974 0.1931 0.2925 0.1795 0.1394 0.00 0.277 -5.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.30 0.46 0.35 0.52 0.33 0.40 0.46 -
P/RPS 0.84 1.40 0.88 0.73 0.56 0.74 0.51 8.66%
P/EPS -56.60 79.31 64.81 400.00 194.12 16.19 0.55 -
EY -1.77 1.26 1.54 0.25 0.52 6.18 181.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.70 0.78 1.08 0.83 0.00 0.56 12.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.28 0.34 0.34 0.37 0.34 0.35 0.44 -
P/RPS 0.79 1.03 0.86 0.52 0.58 0.65 0.49 8.28%
P/EPS -52.83 58.62 62.96 284.62 200.00 14.17 0.53 -
EY -1.89 1.71 1.59 0.35 0.50 7.06 189.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 0.76 0.77 0.85 0.00 0.54 11.53%

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