[EMICO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -18.32%
YoY- 343.72%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,856 70,490 64,756 42,602 50,582 53,343 42,724 3.76%
PBT 465 701 1,295 1,169 938 515 8,261 -36.85%
Tax -15 -329 -123 -694 -929 -242 4,537 -
NP 450 372 1,172 475 9 273 12,798 -41.43%
-
NP to SH 553 146 1,022 446 -183 252 5,643 -31.00%
-
Tax Rate 3.23% 46.93% 9.50% 59.37% 99.04% 46.99% -54.92% -
Total Cost 53,406 70,118 63,584 42,127 50,573 53,070 29,926 9.69%
-
Net Worth 34,533 27,253 26,743 26,178 57,514 32,691 45,899 -4.44%
Dividend
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,533 27,253 26,743 26,178 57,514 32,691 45,899 -4.44%
NOSH 95,927 97,333 95,514 96,956 130,714 68,108 90,000 1.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.84% 0.53% 1.81% 1.11% 0.02% 0.51% 29.96% -
ROE 1.60% 0.54% 3.82% 1.70% -0.32% 0.77% 12.29% -
Per Share
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.14 72.42 67.80 43.94 38.70 78.32 47.47 2.71%
EPS 0.58 0.15 1.07 0.46 -0.14 0.37 6.27 -31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.28 0.27 0.44 0.48 0.51 -5.41%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 40.96 53.61 49.25 32.40 38.47 40.57 32.49 3.77%
EPS 0.42 0.11 0.78 0.34 -0.14 0.19 4.29 -31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2073 0.2034 0.1991 0.4374 0.2486 0.3491 -4.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.29 0.19 0.38 0.31 0.43 0.31 -
P/RPS 0.34 0.00 0.28 0.86 0.80 0.55 0.65 -9.83%
P/EPS 32.96 0.00 17.76 82.61 -221.43 116.22 4.94 35.43%
EY 3.03 0.00 5.63 1.21 -0.45 0.86 20.23 -26.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.68 1.41 0.70 0.90 0.61 -2.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/02/13 28/02/12 28/02/11 26/11/09 27/11/08 29/11/07 29/11/06 -
Price 0.185 0.27 0.20 0.36 0.29 0.40 0.34 -
P/RPS 0.33 0.00 0.29 0.82 0.75 0.51 0.72 -11.72%
P/EPS 32.09 0.00 18.69 78.26 -207.14 108.11 5.42 32.87%
EY 3.12 0.00 5.35 1.28 -0.48 0.93 18.44 -24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.71 1.33 0.66 0.83 0.67 -4.26%

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