[EMICO] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1201.31%
YoY- 113.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 15,269 24,952 16,517 16,993 11,634 16,725 18,488 -3.01%
PBT -259 769 786 1,617 325 15 342 -
Tax 19 -57 -65 121 -392 -665 -128 -
NP -240 712 721 1,738 -67 -650 214 -
-
NP to SH -381 767 659 1,685 -100 -655 188 -
-
Tax Rate - 7.41% 8.27% -7.48% 120.62% 4,433.33% 37.43% -
Total Cost 15,509 24,240 15,796 15,255 11,701 17,375 18,274 -2.58%
-
Net Worth 33,574 34,533 26,742 26,806 27,000 41,768 37,599 -1.79%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 33,574 34,533 26,742 26,806 27,000 41,768 37,599 -1.79%
NOSH 95,927 95,927 95,507 95,738 99,999 94,927 78,333 3.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1.57% 2.85% 4.37% 10.23% -0.58% -3.89% 1.16% -
ROE -1.13% 2.22% 2.46% 6.29% -0.37% -1.57% 0.50% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.92 26.01 17.29 17.75 11.63 17.62 23.60 -6.09%
EPS -0.40 0.80 0.69 1.76 -0.10 -0.69 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.28 0.28 0.27 0.44 0.48 -4.92%
Adjusted Per Share Value based on latest NOSH - 95,738
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.60 18.96 12.55 12.91 8.84 12.71 14.05 -3.01%
EPS -0.29 0.58 0.50 1.28 -0.08 -0.50 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2624 0.2032 0.2037 0.2051 0.3173 0.2857 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 -
Price 0.21 0.19 0.29 0.19 0.38 0.31 0.43 -
P/RPS 1.32 0.73 0.00 1.07 3.27 1.76 1.82 -5.00%
P/EPS -52.87 23.76 0.00 10.80 -380.00 -44.93 179.17 -
EY -1.89 4.21 0.00 9.26 -0.26 -2.23 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.00 0.68 1.41 0.70 0.90 -6.27%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/14 27/02/13 28/02/12 28/02/11 26/11/09 27/11/08 29/11/07 -
Price 0.215 0.185 0.27 0.20 0.36 0.29 0.40 -
P/RPS 1.35 0.71 0.00 1.13 3.09 1.65 1.69 -3.52%
P/EPS -54.13 23.14 0.00 11.36 -360.00 -42.03 166.67 -
EY -1.85 4.32 0.00 8.80 -0.28 -2.38 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.00 0.71 1.33 0.66 0.83 -4.80%

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