[EMICO] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1602.7%
YoY- -96.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 60,248 53,802 59,376 54,980 52,584 83,367 80,016 -17.24%
PBT -3,804 -1,262 1,904 2,786 -4,236 29,612 58,873 -
Tax 6,280 -2,038 1,126 1,078 4,384 -6,168 -9,989 -
NP 2,476 -3,300 3,030 3,864 148 23,444 48,884 -86.33%
-
NP to SH 2,476 -3,163 2,033 2,520 148 23,444 48,884 -86.33%
-
Tax Rate - - -59.14% -38.69% - 20.83% 16.97% -
Total Cost 57,772 57,102 56,345 51,116 52,436 59,923 31,132 51.06%
-
Net Worth 35,248 20,949 0 0 0 18,305 35,461 -0.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 35,248 20,949 0 0 0 18,305 35,461 -0.40%
NOSH 85,972 51,097 51,003 51,012 52,857 45,878 44,493 55.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.11% -6.13% 5.10% 7.03% 0.28% 28.12% 61.09% -
ROE 7.02% -15.10% 0.00% 0.00% 0.00% 128.07% 137.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 70.08 105.29 116.42 107.78 99.48 181.71 179.84 -46.68%
EPS 2.88 -3.24 2.44 3.22 0.40 51.10 109.87 -91.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.00 0.00 0.00 0.399 0.797 -35.82%
Adjusted Per Share Value based on latest NOSH - 50,958
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 45.69 40.80 45.03 41.70 39.88 63.23 60.68 -17.24%
EPS 1.88 -2.40 1.54 1.91 0.11 17.78 37.07 -86.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2673 0.1589 0.00 0.00 0.00 0.1388 0.2689 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.33 0.34 0.40 0.43 0.44 0.44 -
P/RPS 0.46 0.31 0.29 0.37 0.43 0.24 0.24 54.36%
P/EPS 11.11 -5.33 8.53 8.10 153.57 0.86 0.40 819.00%
EY 9.00 -18.76 11.73 12.35 0.65 116.14 249.70 -89.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.00 0.00 0.00 1.10 0.55 26.25%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 07/06/06 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 -
Price 0.31 0.34 0.33 0.35 0.42 0.43 0.44 -
P/RPS 0.44 0.32 0.28 0.32 0.42 0.24 0.24 49.84%
P/EPS 10.76 -5.49 8.28 7.09 150.00 0.84 0.40 799.57%
EY 9.29 -18.21 12.08 14.11 0.67 118.84 249.70 -88.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.00 0.00 0.00 1.08 0.55 24.08%

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