[EMICO] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 79.74%
YoY- -49.33%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 15,062 13,146 21,193 19,619 25,471 14,963 11,703 4.29%
PBT -951 -1,059 -2,316 -2,816 -1,879 -2,923 -3,752 -20.43%
Tax 1,570 1,096 19 31 14 2,923 3,752 -13.50%
NP 619 37 -2,297 -2,785 -1,865 0 0 -
-
NP to SH 619 37 -2,297 -2,785 -1,865 -2,897 -3,235 -
-
Tax Rate - - - - - - - -
Total Cost 14,443 13,109 23,490 22,404 27,336 14,963 11,703 3.56%
-
Net Worth 35,248 0 -46,381 -43,891 -29,307 -25,627 -8,120 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 35,248 0 -46,381 -43,891 -29,307 -25,627 -8,120 -
NOSH 85,972 52,857 44,173 22,280 22,202 22,284 22,310 25.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.11% 0.28% -10.84% -14.20% -7.32% 0.00% 0.00% -
ROE 1.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.52 24.87 47.98 88.06 114.72 67.14 52.46 -16.69%
EPS 0.72 0.10 -5.20 -12.50 -8.40 -13.00 -14.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.00 -1.05 -1.97 -1.32 -1.15 -0.364 -
Adjusted Per Share Value based on latest NOSH - 22,280
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.45 10.00 16.12 14.92 19.37 11.38 8.90 4.28%
EPS 0.47 0.03 -1.75 -2.12 -1.42 -2.20 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.00 -0.3527 -0.3338 -0.2229 -0.1949 -0.0618 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.32 0.43 0.49 0.35 0.48 0.50 2.35 -
P/RPS 1.83 1.73 1.02 0.40 0.42 0.74 4.48 -13.85%
P/EPS 44.44 614.29 -9.42 -2.80 -5.71 -3.85 -16.21 -
EY 2.25 0.16 -10.61 -35.71 -17.50 -26.00 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 27/05/05 28/05/04 30/05/03 28/05/02 30/05/01 29/05/00 -
Price 0.31 0.42 0.46 0.35 0.54 0.43 1.95 -
P/RPS 1.77 1.69 0.96 0.40 0.47 0.64 3.72 -11.63%
P/EPS 43.06 600.00 -8.85 -2.80 -6.43 -3.31 -13.45 -
EY 2.32 0.17 -11.30 -35.71 -15.56 -30.23 -7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 0.00 0.00 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