[EMICO] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.26%
YoY- 482.62%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 53,343 42,724 44,532 60,012 46,730 71,920 62,838 -2.69%
PBT 515 8,261 1,428 44,155 -9,675 -7,727 -5,384 -
Tax -242 4,537 845 -7,492 93 27 -14 60.76%
NP 273 12,798 2,273 36,663 -9,582 -7,700 -5,398 -
-
NP to SH 252 5,643 1,525 36,663 -9,582 -7,700 -5,398 -
-
Tax Rate 46.99% -54.92% -59.17% 16.97% - - - -
Total Cost 53,070 29,926 42,259 23,349 56,312 79,620 68,236 -4.10%
-
Net Worth 32,691 45,899 0 35,461 -50,539 -35,117 -27,971 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 32,691 45,899 0 35,461 -50,539 -35,117 -27,971 -
NOSH 68,108 90,000 51,003 44,493 22,283 22,254 22,305 20.43%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.51% 29.96% 5.10% 61.09% -20.51% -10.71% -8.59% -
ROE 0.77% 12.29% 0.00% 103.39% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 78.32 47.47 87.31 134.88 209.70 323.17 281.71 -19.20%
EPS 0.37 6.27 1.83 82.40 -43.00 -34.60 -24.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.00 0.797 -2.268 -1.578 -1.254 -
Adjusted Per Share Value based on latest NOSH - 46,600
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 40.57 32.49 33.87 45.64 35.54 54.69 47.79 -2.69%
EPS 0.19 4.29 1.16 27.88 -7.29 -5.86 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.3491 0.00 0.2697 -0.3843 -0.2671 -0.2127 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.43 0.31 0.34 0.44 0.55 0.44 0.53 -
P/RPS 0.55 0.65 0.39 0.33 0.26 0.14 0.19 19.37%
P/EPS 116.22 4.94 11.37 0.53 -1.28 -1.27 -2.19 -
EY 0.86 20.23 8.79 187.27 -78.18 -78.64 -45.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.00 0.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 28/11/02 28/11/01 -
Price 0.40 0.34 0.33 0.44 0.67 0.38 0.63 -
P/RPS 0.51 0.72 0.38 0.33 0.32 0.12 0.22 15.03%
P/EPS 108.11 5.42 11.04 0.53 -1.56 -1.10 -2.60 -
EY 0.93 18.44 9.06 187.27 -64.18 -91.05 -38.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.00 0.55 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