[EMICO] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -101.18%
YoY- 87.65%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,488 15,682 17,042 20,230 13,458 21,642 23,072 -3.62%
PBT 342 10,158 35 36 -3,817 -2,852 -1,122 -
Tax -128 1,354 306 -502 44 -1 22 -
NP 214 11,512 341 -466 -3,773 -2,853 -1,100 -
-
NP to SH 188 5,565 265 -466 -3,773 -2,853 -1,100 -
-
Tax Rate 37.43% -13.33% -874.29% 1,394.44% - - - -
Total Cost 18,274 4,170 16,701 20,696 17,231 24,495 24,172 -4.55%
-
Net Worth 37,599 46,603 0 37,140 -50,634 -35,172 -28,151 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 37,599 46,603 0 37,140 -50,634 -35,172 -28,151 -
NOSH 78,333 91,379 50,961 46,600 22,325 22,289 22,448 23.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.16% 73.41% 2.00% -2.30% -28.04% -13.18% -4.77% -
ROE 0.50% 11.94% 0.00% -1.25% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.60 17.16 33.44 43.41 60.28 97.10 102.78 -21.73%
EPS 0.24 6.09 0.30 -1.00 -16.90 -12.80 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.00 0.797 -2.268 -1.578 -1.254 -
Adjusted Per Share Value based on latest NOSH - 46,600
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.05 11.91 12.95 15.37 10.23 16.44 17.53 -3.61%
EPS 0.14 4.23 0.20 -0.35 -2.87 -2.17 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2857 0.3541 0.00 0.2822 -0.3847 -0.2672 -0.2139 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.43 0.31 0.34 0.44 0.55 0.44 0.53 -
P/RPS 1.82 1.81 1.02 1.01 0.91 0.45 0.52 23.20%
P/EPS 179.17 5.09 65.38 -44.00 -3.25 -3.44 -10.82 -
EY 0.56 19.65 1.53 -2.27 -30.73 -29.09 -9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.00 0.55 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 28/11/02 28/11/01 -
Price 0.40 0.34 0.33 0.44 0.67 0.38 0.63 -
P/RPS 1.69 1.98 0.99 1.01 1.11 0.39 0.61 18.50%
P/EPS 166.67 5.58 63.46 -44.00 -3.96 -2.97 -12.86 -
EY 0.60 17.91 1.58 -2.27 -25.22 -33.68 -7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.00 0.55 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