[EMICO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 59.78%
YoY- -193.41%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 66,092 64,756 28,657 68,380 54,764 61,173 56,802 10.63%
PBT -2,824 1,295 -193 -236 -1,916 2,086 1,558 -
Tax 0 -123 -146 -388 -564 -705 -925 -
NP -2,824 1,172 -339 -624 -2,480 1,381 633 -
-
NP to SH -2,668 1,022 -397 -1,020 -2,536 1,236 594 -
-
Tax Rate - 9.50% - - - 33.80% 59.37% -
Total Cost 68,916 63,584 28,997 69,004 57,244 59,792 56,169 14.62%
-
Net Worth 25,727 26,743 24,982 25,981 24,975 25,869 26,178 -1.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 25,727 26,743 24,982 25,981 24,975 25,869 26,178 -1.15%
NOSH 95,285 95,514 96,086 96,226 96,060 95,813 96,956 -1.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.27% 1.81% -1.19% -0.91% -4.53% 2.26% 1.11% -
ROE -10.37% 3.82% -1.59% -3.93% -10.15% 4.78% 2.27% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.36 67.80 29.82 71.06 57.01 63.85 58.59 11.91%
EPS -2.80 1.07 -0.41 -1.06 -2.64 1.29 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.26 0.27 0.26 0.27 0.27 0.00%
Adjusted Per Share Value based on latest NOSH - 95,384
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 50.22 49.20 21.77 51.95 41.61 46.48 43.16 10.63%
EPS -2.03 0.78 -0.30 -0.77 -1.93 0.94 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.2032 0.1898 0.1974 0.1898 0.1966 0.1989 -1.14%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.22 0.19 0.28 0.30 0.35 0.34 0.38 -
P/RPS 0.32 0.28 0.94 0.42 0.48 0.53 0.65 -37.67%
P/EPS -7.86 17.76 -67.63 -28.30 29.21 26.36 61.96 -
EY -12.73 5.63 -1.48 -3.53 3.42 3.79 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 1.08 1.11 0.00 1.26 1.41 -30.91%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 -
Price 0.20 0.20 0.24 0.28 0.34 0.36 0.36 -
P/RPS 0.29 0.29 0.80 0.39 0.46 0.56 0.61 -39.11%
P/EPS -7.14 18.69 -57.97 -26.42 28.38 27.91 58.70 -
EY -14.00 5.35 -1.73 -3.79 3.52 3.58 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.92 1.04 0.00 1.33 1.33 -32.37%

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