[EMICO] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 125.3%
YoY- -80.95%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,808 68,128 87,235 93,986 80,959 73,798 66,092 -8.51%
PBT -608 -864 -1,538 934 -127 -450 -2,824 -63.97%
Tax 84 88 -217 -438 -396 -274 0 -
NP -524 -776 -1,755 496 -523 -724 -2,824 -67.36%
-
NP to SH -428 -644 -1,973 194 -769 -1,170 -2,668 -70.37%
-
Tax Rate - - - 46.90% - - - -
Total Cost 58,332 68,904 88,990 93,490 81,483 74,522 68,916 -10.49%
-
Net Worth 33,574 33,574 34,533 27,253 27,101 25,893 25,727 19.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 33,574 33,574 34,533 27,253 27,101 25,893 25,727 19.36%
NOSH 95,927 95,927 95,927 97,332 96,792 95,901 95,285 0.44%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.91% -1.14% -2.01% 0.53% -0.65% -0.98% -4.27% -
ROE -1.27% -1.92% -5.71% 0.71% -2.84% -4.52% -10.37% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.26 71.02 90.94 96.56 83.64 76.95 69.36 -8.92%
EPS -0.44 -0.68 -2.06 0.20 -0.79 -1.22 -2.80 -70.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.36 0.28 0.28 0.27 0.27 18.83%
Adjusted Per Share Value based on latest NOSH - 95,507
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.92 51.76 66.28 71.41 61.51 56.07 50.22 -8.52%
EPS -0.33 -0.49 -1.50 0.15 -0.58 -0.89 -2.03 -70.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2551 0.2624 0.2071 0.2059 0.1967 0.1955 19.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.19 0.25 0.29 0.17 0.19 0.22 -
P/RPS 0.32 0.27 0.27 0.00 0.00 0.00 0.32 0.00%
P/EPS -42.58 -28.30 -12.15 0.00 0.00 0.00 -7.86 207.50%
EY -2.35 -3.53 -8.23 0.00 0.00 0.00 -12.73 -67.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.69 0.00 0.00 0.00 0.81 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 30/05/11 -
Price 0.19 0.19 0.19 0.27 0.28 0.17 0.20 -
P/RPS 0.32 0.27 0.21 0.00 0.00 0.00 0.29 6.76%
P/EPS -42.58 -28.30 -9.24 0.00 0.00 0.00 -7.14 227.78%
EY -2.35 -3.53 -10.83 0.00 0.00 0.00 -14.00 -69.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.53 0.00 0.00 0.00 0.74 -18.89%

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