[EMICO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4723.08%
YoY- 270.03%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,710 75,520 62,778 56,965 54,084 60,248 53,802 18.90%
PBT 346 2,556 10,073 11,014 -3,794 -3,804 -1,262 -
Tax -228 -228 -73 6,049 6,366 6,280 -2,038 -76.87%
NP 118 2,328 10,000 17,064 2,572 2,476 -3,300 -
-
NP to SH 128 2,368 4,946 7,524 156 2,476 -3,163 -
-
Tax Rate 65.90% 8.92% 0.72% -54.92% - - - -
Total Cost 69,592 73,192 52,778 39,901 51,512 57,772 57,102 14.13%
-
Net Worth 23,630 43,295 42,776 45,900 18,352 35,248 20,949 8.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 23,630 43,295 42,776 45,900 18,352 35,248 20,949 8.38%
NOSH 49,230 88,358 89,117 90,000 45,882 85,972 51,097 -2.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.17% 3.08% 15.93% 29.96% 4.76% 4.11% -6.13% -
ROE 0.54% 5.47% 11.56% 16.39% 0.85% 7.02% -15.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.60 85.47 70.44 63.29 117.88 70.08 105.29 21.90%
EPS 0.26 2.68 5.55 8.36 0.34 2.88 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.48 0.51 0.40 0.41 0.41 11.11%
Adjusted Per Share Value based on latest NOSH - 91,379
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 52.96 57.38 47.70 43.28 41.09 45.78 40.88 18.89%
EPS 0.10 1.80 3.76 5.72 0.12 1.88 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.329 0.325 0.3487 0.1394 0.2678 0.1592 8.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.37 0.38 0.31 0.33 0.32 0.33 -
P/RPS 0.37 0.43 0.54 0.49 0.28 0.46 0.31 12.55%
P/EPS 200.00 13.81 6.85 3.71 97.06 11.11 -5.33 -
EY 0.50 7.24 14.61 26.97 1.03 9.00 -18.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.76 0.79 0.61 0.83 0.78 0.80 22.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 -
Price 0.37 0.50 0.38 0.34 0.34 0.31 0.34 -
P/RPS 0.26 0.58 0.54 0.54 0.29 0.44 0.32 -12.96%
P/EPS 142.31 18.66 6.85 4.07 100.00 10.76 -5.49 -
EY 0.70 5.36 14.61 24.59 1.00 9.29 -18.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.02 0.79 0.67 0.85 0.76 0.83 -4.89%

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