[EMICO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.6%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,842 53,802 83,367 65,924 90,173 96,181 54,105 2.52%
PBT 9,429 -1,262 28,203 -13,623 -13,699 -5,772 -20,759 -
Tax 1,799 -2,709 -5,308 1,046 -63 4,335 20,759 -33.46%
NP 11,228 -3,971 22,895 -12,577 -13,762 -1,437 0 -
-
NP to SH 4,946 -3,163 22,895 -12,577 -13,762 -5,735 -19,165 -
-
Tax Rate -19.08% - 18.82% - - - - -
Total Cost 51,614 57,773 60,472 78,501 103,935 97,618 54,105 -0.78%
-
Net Worth 48,102 22,568 18,313 -23,390 -41,163 -27,858 -22,458 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 48,102 22,568 18,313 -23,390 -41,163 -27,858 -22,458 -
NOSH 98,169 51,176 45,899 23,437 22,286 22,466 22,235 28.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.87% -7.38% 27.46% -19.08% -15.26% -1.49% 0.00% -
ROE 10.28% -14.01% 125.01% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.01 105.13 181.63 281.28 404.60 428.11 243.32 -19.94%
EPS 5.04 -6.18 49.88 -53.66 -61.75 -25.53 -86.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.441 0.399 -0.998 -1.847 -1.24 -1.01 -
Adjusted Per Share Value based on latest NOSH - 23,437
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.79 40.92 63.40 50.13 68.57 73.14 41.15 2.52%
EPS 3.76 -2.41 17.41 -9.56 -10.47 -4.36 -14.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3658 0.1716 0.1393 -0.1779 -0.313 -0.2119 -0.1708 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.33 0.44 0.52 0.40 0.61 0.97 -
P/RPS 0.59 0.31 0.24 0.18 0.10 0.14 0.40 6.68%
P/EPS 7.54 -5.34 0.88 -0.97 -0.65 -2.39 -1.13 -
EY 13.26 -18.73 113.37 -103.20 -154.37 -41.85 -88.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 1.10 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.38 0.34 0.43 0.52 0.45 0.44 0.62 -
P/RPS 0.59 0.32 0.24 0.18 0.11 0.10 0.25 15.37%
P/EPS 7.54 -5.50 0.86 -0.97 -0.73 -1.72 -0.72 -
EY 13.26 -18.18 116.00 -103.20 -137.22 -58.02 -139.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 1.08 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