[EMICO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1217.14%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 62,166 70,966 64,395 62,286 68,994 70,655 53,354 2.47%
PBT -1,757 1,532 1,124 482 -186 11,499 -4,552 -14.11%
Tax 89 -143 -597 -854 -531 -1,498 606 -26.40%
NP -1,668 1,389 527 -372 -717 10,001 -3,946 -12.85%
-
NP to SH -1,674 1,172 180 -461 -919 4,932 -4,345 -14.13%
-
Tax Rate - 9.33% 53.11% 177.18% - 13.03% - -
Total Cost 63,834 69,577 63,868 62,658 69,711 60,654 57,300 1.74%
-
Net Worth 33,574 25,200 25,753 25,876 41,288 46,933 40,074 -2.78%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,574 25,200 25,753 25,876 41,288 46,933 40,074 -2.78%
NOSH 95,927 90,000 95,384 95,840 91,751 97,777 100,185 -0.69%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -2.68% 1.96% 0.82% -0.60% -1.04% 14.15% -7.40% -
ROE -4.99% 4.65% 0.70% -1.78% -2.23% 10.51% -10.84% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.81 78.85 67.51 64.99 75.20 72.26 53.26 3.18%
EPS -1.75 1.30 0.19 -0.48 -1.00 5.04 -4.34 -13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.28 0.27 0.27 0.45 0.48 0.40 -2.11%
Adjusted Per Share Value based on latest NOSH - 95,840
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 47.28 53.97 48.97 47.37 52.47 53.73 40.57 2.47%
EPS -1.27 0.89 0.14 -0.35 -0.70 3.75 -3.30 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2553 0.1916 0.1959 0.1968 0.314 0.3569 0.3048 -2.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.19 0.17 0.30 0.46 0.35 0.52 0.33 -
P/RPS 0.29 0.22 0.44 0.71 0.47 0.72 0.62 -11.43%
P/EPS -10.89 13.05 158.97 -95.63 -34.94 10.31 -7.61 5.89%
EY -9.18 7.66 0.63 -1.05 -2.86 9.70 -13.14 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 1.11 1.70 0.78 1.08 0.83 -6.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/11/12 25/11/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.19 0.28 0.28 0.34 0.34 0.37 0.34 -
P/RPS 0.29 0.36 0.41 0.52 0.45 0.51 0.64 -11.88%
P/EPS -10.89 21.50 148.38 -70.68 -33.95 7.34 -7.84 5.39%
EY -9.18 4.65 0.67 -1.41 -2.95 13.63 -12.76 -5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.00 1.04 1.26 0.76 0.77 0.85 -6.99%

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