[EMICO] QoQ Annualized Quarter 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- -4.29%
YoY- -19.85%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 84,772 65,924 62,306 66,544 78,476 90,173 95,893 -7.88%
PBT -9,264 -13,622 -12,900 -11,716 -11,264 -13,678 -10,302 -6.82%
Tax 76 500 124 98 124 -66 36 64.49%
NP -9,188 -13,122 -12,776 -11,618 -11,140 -13,744 -10,266 -7.12%
-
NP to SH -9,188 -13,122 -12,776 -11,618 -11,140 -13,744 -10,266 -7.12%
-
Tax Rate - - - - - - - -
Total Cost 93,960 79,046 75,082 78,162 89,616 103,917 106,159 -7.80%
-
Net Worth -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 20.35%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 20.35%
NOSH 44,173 23,499 22,283 22,256 22,280 22,268 22,254 57.87%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -10.84% -19.90% -20.51% -17.46% -14.20% -15.24% -10.71% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 191.91 280.54 279.61 298.98 352.23 404.93 430.90 -41.65%
EPS -20.80 -55.90 -57.33 -52.20 -50.00 -61.70 -46.13 -41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.05 -0.998 -2.268 -2.102 -1.97 -1.847 -1.578 -23.76%
Adjusted Per Share Value based on latest NOSH - 22,235
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 64.29 50.00 47.25 50.47 59.52 68.39 72.73 -7.88%
EPS -6.97 -9.95 -9.69 -8.81 -8.45 -10.42 -7.79 -7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3518 -0.1779 -0.3833 -0.3548 -0.3329 -0.3119 -0.2663 20.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.49 0.52 0.55 0.43 0.35 0.40 0.44 -
P/RPS 0.26 0.19 0.20 0.14 0.10 0.10 0.10 88.97%
P/EPS -2.36 -0.93 -0.96 -0.82 -0.70 -0.65 -0.95 83.32%
EY -42.45 -107.39 -104.24 -121.40 -142.86 -154.30 -104.85 -45.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 28/11/02 -
Price 0.46 0.52 0.67 0.43 0.35 0.45 0.38 -
P/RPS 0.24 0.19 0.24 0.14 0.10 0.11 0.09 92.18%
P/EPS -2.21 -0.93 -1.17 -0.82 -0.70 -0.73 -0.82 93.54%
EY -45.22 -107.39 -85.57 -121.40 -142.86 -137.15 -121.40 -48.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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