[EMICO] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.29%
YoY- -134.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 53,354 71,075 72,434 73,167 106,693 67,496 61,847 -2.43%
PBT -4,552 -14,523 36,354 -14,682 -6,385 -17,925 -17,885 -20.38%
Tax 606 1,550 -5,993 -42 101 17,925 17,885 -43.10%
NP -3,946 -12,973 30,361 -14,724 -6,284 0 0 -
-
NP to SH -4,345 -12,974 30,361 -14,724 -6,284 -17,169 -16,408 -19.85%
-
Tax Rate - - 16.49% - - - - -
Total Cost 57,300 84,048 42,073 87,891 112,977 67,496 61,847 -1.26%
-
Net Worth 40,074 0 36,444 -46,738 -32,312 -26,841 -11,231 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 40,074 0 36,444 -46,738 -32,312 -26,841 -11,231 -
NOSH 100,185 50,958 44,498 22,235 22,253 22,238 22,328 28.41%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -7.40% -18.25% 41.92% -20.12% -5.89% 0.00% 0.00% -
ROE -10.84% 0.00% 83.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 53.26 139.48 162.78 329.06 479.44 303.52 276.99 -24.01%
EPS -4.34 -25.46 68.23 -66.22 -28.24 -77.21 -73.48 -37.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 0.819 -2.102 -1.452 -1.207 -0.503 -
Adjusted Per Share Value based on latest NOSH - 22,235
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.54 54.00 55.03 55.59 81.06 51.28 46.99 -2.42%
EPS -3.30 -9.86 23.07 -11.19 -4.77 -13.04 -12.47 -19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.00 0.2769 -0.3551 -0.2455 -0.2039 -0.0853 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.33 0.40 0.46 0.43 0.47 0.44 1.69 -
P/RPS 0.62 0.29 0.28 0.13 0.10 0.14 0.61 0.27%
P/EPS -7.61 -1.57 0.67 -0.65 -1.66 -0.57 -2.30 22.05%
EY -13.14 -63.65 148.32 -154.00 -60.08 -175.47 -43.48 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 29/08/03 30/09/02 29/08/01 30/08/00 -
Price 0.34 0.35 0.44 0.43 0.44 0.66 1.39 -
P/RPS 0.64 0.25 0.27 0.13 0.09 0.22 0.50 4.19%
P/EPS -7.84 -1.37 0.64 -0.65 -1.56 -0.85 -1.89 26.74%
EY -12.76 -72.74 155.07 -154.00 -64.18 -116.98 -52.87 -21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.54 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