[EMICO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -108.35%
YoY- 84.73%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,952 16,517 16,993 11,634 16,725 18,488 15,682 7.70%
PBT 769 786 1,617 325 15 342 10,158 -33.79%
Tax -57 -65 121 -392 -665 -128 1,354 -
NP 712 721 1,738 -67 -650 214 11,512 -35.90%
-
NP to SH 767 659 1,685 -100 -655 188 5,565 -27.14%
-
Tax Rate 7.41% 8.27% -7.48% 120.62% 4,433.33% 37.43% -13.33% -
Total Cost 24,240 15,796 15,255 11,701 17,375 18,274 4,170 32.48%
-
Net Worth 34,533 26,742 26,806 27,000 41,768 37,599 46,603 -4.67%
Dividend
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,533 26,742 26,806 27,000 41,768 37,599 46,603 -4.67%
NOSH 95,927 95,507 95,738 99,999 94,927 78,333 91,379 0.77%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.85% 4.37% 10.23% -0.58% -3.89% 1.16% 73.41% -
ROE 2.22% 2.46% 6.29% -0.37% -1.57% 0.50% 11.94% -
Per Share
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.01 17.29 17.75 11.63 17.62 23.60 17.16 6.87%
EPS 0.80 0.69 1.76 -0.10 -0.69 0.24 6.09 -27.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.28 0.27 0.44 0.48 0.51 -5.41%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.92 12.53 12.89 8.82 12.68 14.02 11.89 7.70%
EPS 0.58 0.50 1.28 -0.08 -0.50 0.14 4.22 -27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2028 0.2033 0.2048 0.3168 0.2852 0.3534 -4.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.29 0.19 0.38 0.31 0.43 0.31 -
P/RPS 0.73 0.00 1.07 3.27 1.76 1.82 1.81 -13.50%
P/EPS 23.76 0.00 10.80 -380.00 -44.93 179.17 5.09 27.91%
EY 4.21 0.00 9.26 -0.26 -2.23 0.56 19.65 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.68 1.41 0.70 0.90 0.61 -2.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/02/13 28/02/12 28/02/11 26/11/09 27/11/08 29/11/07 29/11/06 -
Price 0.185 0.27 0.20 0.36 0.29 0.40 0.34 -
P/RPS 0.71 0.00 1.13 3.09 1.65 1.69 1.98 -15.11%
P/EPS 23.14 0.00 11.36 -360.00 -42.03 166.67 5.58 25.52%
EY 4.32 0.00 8.80 -0.28 -2.38 0.60 17.91 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.71 1.33 0.66 0.83 0.67 -4.26%

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