[EMICO] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1816.41%
YoY- 1403.77%
Quarter Report
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 15,975 11,980 14,344 18,589 13,653 24,807 24,803 -7.06%
PBT -466 -946 2,452 46,435 -3,042 -2,996 -1,339 -16.12%
Tax -57 655 -1,228 -7,009 18 14 1,339 -
NP -523 -291 1,224 39,426 -3,024 -2,982 0 -
-
NP to SH -528 -541 1,223 39,426 -3,024 -2,982 -1,401 -15.00%
-
Tax Rate - - 50.08% 15.09% - - - -
Total Cost 16,498 12,271 13,120 -20,837 16,677 27,789 24,803 -6.56%
-
Net Worth 46,933 40,074 0 36,444 -46,738 -32,312 -26,841 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 46,933 40,074 0 36,444 -46,738 -32,312 -26,841 -
NOSH 97,777 100,185 50,958 44,498 22,235 22,253 22,238 27.97%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -3.27% -2.43% 8.53% 212.09% -22.15% -12.02% 0.00% -
ROE -1.13% -1.35% 0.00% 108.18% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.34 11.96 28.15 41.77 61.40 111.47 111.53 -27.38%
EPS -0.54 -0.54 1.48 88.60 -13.60 -13.40 -6.30 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.40 0.00 0.819 -2.102 -1.452 -1.207 -
Adjusted Per Share Value based on latest NOSH - 44,498
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.14 9.10 10.90 14.12 10.37 18.85 18.84 -7.05%
EPS -0.40 -0.41 0.93 29.96 -2.30 -2.27 -1.06 -14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.3045 0.00 0.2769 -0.3551 -0.2455 -0.2039 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.52 0.33 0.40 0.46 0.43 0.47 0.44 -
P/RPS 3.18 2.76 1.42 1.10 0.70 0.42 0.39 41.84%
P/EPS -96.30 -61.11 16.67 0.52 -3.16 -3.51 -6.98 54.83%
EY -1.04 -1.64 6.00 192.61 -31.63 -28.51 -14.32 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.83 0.00 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 29/08/03 30/09/02 29/08/01 -
Price 0.37 0.34 0.35 0.44 0.43 0.44 0.66 -
P/RPS 2.26 2.84 1.24 1.05 0.70 0.39 0.59 25.07%
P/EPS -68.52 -62.96 14.58 0.50 -3.16 -3.28 -10.48 36.72%
EY -1.46 -1.59 6.86 201.36 -31.63 -30.45 -9.55 -26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.00 0.54 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