[EMICO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -34.17%
YoY- 482.62%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 54,980 52,584 83,367 80,016 79,564 84,772 65,924 -11.40%
PBT 2,786 -4,236 29,612 58,873 88,238 -9,264 -13,622 -
Tax 1,078 4,384 -6,168 -9,989 -13,980 76 500 66.96%
NP 3,864 148 23,444 48,884 74,258 -9,188 -13,122 -
-
NP to SH 2,520 148 23,444 48,884 74,258 -9,188 -13,122 -
-
Tax Rate -38.69% - 20.83% 16.97% 15.84% - - -
Total Cost 51,116 52,436 59,923 31,132 5,306 93,960 79,046 -25.24%
-
Net Worth 0 0 18,305 35,461 36,461 -46,381 -23,452 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 18,305 35,461 36,461 -46,381 -23,452 -
NOSH 51,012 52,857 45,878 44,493 44,519 44,173 23,499 67.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.03% 0.28% 28.12% 61.09% 93.33% -10.84% -19.90% -
ROE 0.00% 0.00% 128.07% 137.85% 203.66% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 107.78 99.48 181.71 179.84 178.72 191.91 280.54 -47.18%
EPS 3.22 0.40 51.10 109.87 166.80 -20.80 -55.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.399 0.797 0.819 -1.05 -0.998 -
Adjusted Per Share Value based on latest NOSH - 46,600
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.70 39.88 63.23 60.68 60.34 64.29 50.00 -11.40%
EPS 1.91 0.11 17.78 37.07 56.32 -6.97 -9.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1388 0.2689 0.2765 -0.3518 -0.1779 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.40 0.43 0.44 0.44 0.46 0.49 0.52 -
P/RPS 0.37 0.43 0.24 0.24 0.26 0.26 0.19 56.00%
P/EPS 8.10 153.57 0.86 0.40 0.28 -2.36 -0.93 -
EY 12.35 0.65 116.14 249.70 362.61 -42.45 -107.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.10 0.55 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.35 0.42 0.43 0.44 0.44 0.46 0.52 -
P/RPS 0.32 0.42 0.24 0.24 0.25 0.24 0.19 41.60%
P/EPS 7.09 150.00 0.84 0.40 0.26 -2.21 -0.93 -
EY 14.11 0.67 118.84 249.70 379.09 -45.22 -107.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 0.55 0.54 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