[EMICO] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 82.5%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 18,880 15,062 13,146 21,193 19,619 25,471 14,963 3.94%
PBT 639 -951 -1,059 -2,316 -2,816 -1,879 -2,923 -
Tax -57 1,570 1,096 19 31 14 2,923 -
NP 582 619 37 -2,297 -2,785 -1,865 0 -
-
NP to SH 592 619 37 -2,297 -2,785 -1,865 -2,897 -
-
Tax Rate 8.92% - - - - - - -
Total Cost 18,298 14,443 13,109 23,490 22,404 27,336 14,963 3.40%
-
Net Worth 43,295 35,248 0 -46,381 -43,891 -29,307 -25,627 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 43,295 35,248 0 -46,381 -43,891 -29,307 -25,627 -
NOSH 88,358 85,972 52,857 44,173 22,280 22,202 22,284 25.79%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.08% 4.11% 0.28% -10.84% -14.20% -7.32% 0.00% -
ROE 1.37% 1.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 21.37 17.52 24.87 47.98 88.06 114.72 67.14 -17.36%
EPS 0.67 0.72 0.10 -5.20 -12.50 -8.40 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.41 0.00 -1.05 -1.97 -1.32 -1.15 -
Adjusted Per Share Value based on latest NOSH - 44,173
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.34 11.44 9.99 16.10 14.91 19.35 11.37 3.94%
EPS 0.45 0.47 0.03 -1.75 -2.12 -1.42 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.2678 0.00 -0.3524 -0.3335 -0.2227 -0.1947 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.37 0.32 0.43 0.49 0.35 0.48 0.50 -
P/RPS 1.73 1.83 1.73 1.02 0.40 0.42 0.74 15.19%
P/EPS 55.22 44.44 614.29 -9.42 -2.80 -5.71 -3.85 -
EY 1.81 2.25 0.16 -10.61 -35.71 -17.50 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 07/06/06 27/05/05 28/05/04 30/05/03 28/05/02 30/05/01 -
Price 0.50 0.31 0.42 0.46 0.35 0.54 0.43 -
P/RPS 2.34 1.77 1.69 0.96 0.40 0.47 0.64 24.10%
P/EPS 74.63 43.06 600.00 -8.85 -2.80 -6.43 -3.31 -
EY 1.34 2.32 0.17 -11.30 -35.71 -15.56 -30.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 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