[EMICO] QoQ Annualized Quarter 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- 908.21%
YoY- 739.16%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,584 83,367 80,016 79,564 84,772 65,924 62,306 -10.68%
PBT -4,236 29,612 58,873 88,238 -9,264 -13,622 -12,900 -52.37%
Tax 4,384 -6,168 -9,989 -13,980 76 500 124 974.87%
NP 148 23,444 48,884 74,258 -9,188 -13,122 -12,776 -
-
NP to SH 148 23,444 48,884 74,258 -9,188 -13,122 -12,776 -
-
Tax Rate - 20.83% 16.97% 15.84% - - - -
Total Cost 52,436 59,923 31,132 5,306 93,960 79,046 75,082 -21.26%
-
Net Worth 0 18,305 35,461 36,461 -46,381 -23,452 -50,539 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 0 18,305 35,461 36,461 -46,381 -23,452 -50,539 -
NOSH 52,857 45,878 44,493 44,519 44,173 23,499 22,283 77.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.28% 28.12% 61.09% 93.33% -10.84% -19.90% -20.51% -
ROE 0.00% 128.07% 137.85% 203.66% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 99.48 181.71 179.84 178.72 191.91 280.54 279.61 -49.75%
EPS 0.40 51.10 109.87 166.80 -20.80 -55.90 -57.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.399 0.797 0.819 -1.05 -0.998 -2.268 -
Adjusted Per Share Value based on latest NOSH - 44,498
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.88 63.23 60.68 60.34 64.29 50.00 47.25 -10.68%
EPS 0.11 17.78 37.07 56.32 -6.97 -9.95 -9.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1388 0.2689 0.2765 -0.3518 -0.1779 -0.3833 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.43 0.44 0.44 0.46 0.49 0.52 0.55 -
P/RPS 0.43 0.24 0.24 0.26 0.26 0.19 0.20 66.50%
P/EPS 153.57 0.86 0.40 0.28 -2.36 -0.93 -0.96 -
EY 0.65 116.14 249.70 362.61 -42.45 -107.39 -104.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.10 0.55 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.42 0.43 0.44 0.44 0.46 0.52 0.67 -
P/RPS 0.42 0.24 0.24 0.25 0.24 0.19 0.24 45.17%
P/EPS 150.00 0.84 0.40 0.26 -2.21 -0.93 -1.17 -
EY 0.67 118.84 249.70 379.09 -45.22 -107.39 -85.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 0.55 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