[EMICO] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 177.13%
YoY- 331.03%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 69,262 77,663 87,235 61,173 65,175 69,246 62,778 1.36%
PBT 103 -2,360 -1,538 2,086 561 -854 10,073 -46.84%
Tax -76 65 -217 -705 -816 -344 -73 0.55%
NP 27 -2,295 -1,755 1,381 -255 -1,198 10,000 -55.76%
-
NP to SH 328 -1,987 -1,973 1,236 -535 -963 4,946 -31.21%
-
Tax Rate 73.79% - - 33.80% 145.45% - 0.72% -
Total Cost 69,235 79,958 88,990 59,792 65,430 70,444 52,778 3.81%
-
Net Worth 32,615 31,655 34,533 25,869 47,079 46,200 42,776 -3.67%
Dividend
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 32,615 31,655 34,533 25,869 47,079 46,200 42,776 -3.67%
NOSH 95,927 95,927 95,927 95,813 107,000 102,666 89,117 1.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.04% -2.96% -2.01% 2.26% -0.39% -1.73% 15.93% -
ROE 1.01% -6.28% -5.71% 4.78% -1.14% -2.08% 11.56% -
Per Share
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 72.20 80.96 90.94 63.85 60.91 67.45 70.44 0.34%
EPS 0.34 -2.07 -2.06 1.29 -0.50 -0.92 5.55 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.36 0.27 0.44 0.45 0.48 -4.64%
Adjusted Per Share Value based on latest NOSH - 96,341
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.53 58.90 66.16 46.39 49.43 52.52 47.61 1.36%
EPS 0.25 -1.51 -1.50 0.94 -0.41 -0.73 3.75 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2474 0.2401 0.2619 0.1962 0.3571 0.3504 0.3244 -3.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.22 0.19 0.25 0.34 0.32 0.38 0.38 -
P/RPS 0.30 0.23 0.27 0.53 0.53 0.56 0.54 -7.78%
P/EPS 64.34 -9.17 -12.15 26.36 -64.00 -40.51 6.85 36.18%
EY 1.55 -10.90 -8.23 3.79 -1.56 -2.47 14.61 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.69 1.26 0.73 0.84 0.79 -2.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/05/14 28/05/13 30/05/12 25/02/10 04/03/09 28/02/08 28/02/07 -
Price 0.225 0.225 0.19 0.36 0.31 0.35 0.38 -
P/RPS 0.31 0.28 0.21 0.56 0.51 0.52 0.54 -7.36%
P/EPS 65.80 -10.86 -9.24 27.91 -62.00 -37.31 6.85 36.61%
EY 1.52 -9.21 -10.83 3.58 -1.61 -2.68 14.61 -26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.53 1.33 0.70 0.78 0.79 -2.44%

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