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

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 351.15%
YoY- 306.2%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 70,655 53,354 71,075 72,434 73,167 106,693 67,496 0.76%
PBT 11,499 -4,552 -14,523 36,354 -14,682 -6,385 -17,925 -
Tax -1,498 606 1,550 -5,993 -42 101 17,925 -
NP 10,001 -3,946 -12,973 30,361 -14,724 -6,284 0 -
-
NP to SH 4,932 -4,345 -12,974 30,361 -14,724 -6,284 -17,169 -
-
Tax Rate 13.03% - - 16.49% - - - -
Total Cost 60,654 57,300 84,048 42,073 87,891 112,977 67,496 -1.76%
-
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 14.15% -7.40% -18.25% 41.92% -20.12% -5.89% 0.00% -
ROE 10.51% -10.84% 0.00% 83.31% 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 72.26 53.26 139.48 162.78 329.06 479.44 303.52 -21.26%
EPS 5.04 -4.34 -25.46 68.23 -66.22 -28.24 -77.21 -
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 53.73 40.57 54.05 55.08 55.64 81.14 51.33 0.76%
EPS 3.75 -3.30 -9.87 23.09 -11.20 -4.78 -13.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.3048 0.00 0.2772 -0.3554 -0.2457 -0.2041 -
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 0.72 0.62 0.29 0.28 0.13 0.10 0.14 31.36%
P/EPS 10.31 -7.61 -1.57 0.67 -0.65 -1.66 -0.57 -
EY 9.70 -13.14 -63.65 148.32 -154.00 -60.08 -175.47 -
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 0.51 0.64 0.25 0.27 0.13 0.09 0.22 15.03%
P/EPS 7.34 -7.84 -1.37 0.64 -0.65 -1.56 -0.85 -
EY 13.63 -12.76 -72.74 155.07 -154.00 -64.18 -116.98 -
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