[EMICO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -5.91%
YoY- -42.65%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 66,544 78,476 90,173 95,893 100,556 101,884 95,052 -21.20%
PBT -11,716 -11,264 -13,678 -10,302 -9,750 -7,516 -5,183 72.49%
Tax 98 124 -66 36 56 56 37 91.77%
NP -11,618 -11,140 -13,744 -10,266 -9,694 -7,460 -5,146 72.35%
-
NP to SH -11,618 -11,140 -13,744 -10,266 -9,694 -7,460 -5,146 72.35%
-
Tax Rate - - - - - - - -
Total Cost 78,162 89,616 103,917 106,159 110,250 109,344 100,198 -15.29%
-
Net Worth -46,783 -43,891 -41,130 -35,117 -32,283 -29,307 -27,563 42.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -46,783 -43,891 -41,130 -35,117 -32,283 -29,307 -27,563 42.42%
NOSH 22,256 22,280 22,268 22,254 22,233 22,202 22,228 0.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -17.46% -14.20% -15.24% -10.71% -9.64% -7.32% -5.41% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 298.98 352.23 404.93 430.90 452.26 458.89 427.61 -21.27%
EPS -52.20 -50.00 -61.70 -46.13 -43.60 -33.60 -23.10 72.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.102 -1.97 -1.847 -1.578 -1.452 -1.32 -1.24 42.30%
Adjusted Per Share Value based on latest NOSH - 22,289
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 50.47 59.52 68.39 72.73 76.26 77.27 72.09 -21.20%
EPS -8.81 -8.45 -10.42 -7.79 -7.35 -5.66 -3.90 72.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3548 -0.3329 -0.3119 -0.2663 -0.2448 -0.2223 -0.209 42.44%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.43 0.35 0.40 0.44 0.47 0.48 0.61 -
P/RPS 0.14 0.10 0.10 0.10 0.10 0.10 0.14 0.00%
P/EPS -0.82 -0.70 -0.65 -0.95 -1.08 -1.43 -2.63 -54.11%
EY -121.40 -142.86 -154.30 -104.85 -92.77 -70.00 -37.95 117.56%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 28/11/02 30/09/02 28/05/02 28/02/02 -
Price 0.43 0.35 0.45 0.38 0.44 0.54 0.44 -
P/RPS 0.14 0.10 0.11 0.09 0.10 0.12 0.10 25.22%
P/EPS -0.82 -0.70 -0.73 -0.82 -1.01 -1.61 -1.90 -42.97%
EY -121.40 -142.86 -137.15 -121.40 -99.09 -62.22 -52.61 74.89%
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