[EMICO] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.95%
YoY- -49.33%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 65,924 62,306 66,544 78,476 90,173 95,893 100,556 -24.47%
PBT -13,622 -12,900 -11,716 -11,264 -13,678 -10,302 -9,750 24.89%
Tax 500 124 98 124 -66 36 56 328.66%
NP -13,122 -12,776 -11,618 -11,140 -13,744 -10,266 -9,694 22.29%
-
NP to SH -13,122 -12,776 -11,618 -11,140 -13,744 -10,266 -9,694 22.29%
-
Tax Rate - - - - - - - -
Total Cost 79,046 75,082 78,162 89,616 103,917 106,159 110,250 -19.84%
-
Net Worth -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 -32,283 -19.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -23,452 -50,539 -46,783 -43,891 -41,130 -35,117 -32,283 -19.14%
NOSH 23,499 22,283 22,256 22,280 22,268 22,254 22,233 3.75%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -19.90% -20.51% -17.46% -14.20% -15.24% -10.71% -9.64% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 280.54 279.61 298.98 352.23 404.93 430.90 452.26 -27.20%
EPS -55.90 -57.33 -52.20 -50.00 -61.70 -46.13 -43.60 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.998 -2.268 -2.102 -1.97 -1.847 -1.578 -1.452 -22.06%
Adjusted Per Share Value based on latest NOSH - 22,280
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 50.00 47.25 50.47 59.52 68.39 72.73 76.26 -24.47%
EPS -9.95 -9.69 -8.81 -8.45 -10.42 -7.79 -7.35 22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1779 -0.3833 -0.3548 -0.3329 -0.3119 -0.2663 -0.2448 -19.12%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.55 0.43 0.35 0.40 0.44 0.47 -
P/RPS 0.19 0.20 0.14 0.10 0.10 0.10 0.10 53.22%
P/EPS -0.93 -0.96 -0.82 -0.70 -0.65 -0.95 -1.08 -9.46%
EY -107.39 -104.24 -121.40 -142.86 -154.30 -104.85 -92.77 10.21%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 28/11/02 30/09/02 -
Price 0.52 0.67 0.43 0.35 0.45 0.38 0.44 -
P/RPS 0.19 0.24 0.14 0.10 0.11 0.09 0.10 53.22%
P/EPS -0.93 -1.17 -0.82 -0.70 -0.73 -0.82 -1.01 -5.33%
EY -107.39 -85.57 -121.40 -142.86 -137.15 -121.40 -99.09 5.49%
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