[EMICO] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.98%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,367 80,016 79,564 84,772 65,924 62,306 66,544 16.13%
PBT 29,612 58,873 88,238 -9,264 -13,622 -12,900 -11,716 -
Tax -6,168 -9,989 -13,980 76 500 124 98 -
NP 23,444 48,884 74,258 -9,188 -13,122 -12,776 -11,618 -
-
NP to SH 23,444 48,884 74,258 -9,188 -13,122 -12,776 -11,618 -
-
Tax Rate 20.83% 16.97% 15.84% - - - - -
Total Cost 59,923 31,132 5,306 93,960 79,046 75,082 78,162 -16.16%
-
Net Worth 18,305 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 18,305 35,461 36,461 -46,381 -23,452 -50,539 -46,783 -
NOSH 45,878 44,493 44,519 44,173 23,499 22,283 22,256 61.61%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.12% 61.09% 93.33% -10.84% -19.90% -20.51% -17.46% -
ROE 128.07% 137.85% 203.66% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 181.71 179.84 178.72 191.91 280.54 279.61 298.98 -28.14%
EPS 51.10 109.87 166.80 -20.80 -55.90 -57.33 -52.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.797 0.819 -1.05 -0.998 -2.268 -2.102 -
Adjusted Per Share Value based on latest NOSH - 44,173
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.23 60.68 60.34 64.29 50.00 47.25 50.47 16.13%
EPS 17.78 37.07 56.32 -6.97 -9.95 -9.69 -8.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.2689 0.2765 -0.3518 -0.1779 -0.3833 -0.3548 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.44 0.46 0.49 0.52 0.55 0.43 -
P/RPS 0.24 0.24 0.26 0.26 0.19 0.20 0.14 43.00%
P/EPS 0.86 0.40 0.28 -2.36 -0.93 -0.96 -0.82 -
EY 116.14 249.70 362.61 -42.45 -107.39 -104.24 -121.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.55 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.43 0.44 0.44 0.46 0.52 0.67 0.43 -
P/RPS 0.24 0.24 0.25 0.24 0.19 0.24 0.14 43.00%
P/EPS 0.84 0.40 0.26 -2.21 -0.93 -1.17 -0.82 -
EY 118.84 249.70 379.09 -45.22 -107.39 -85.57 -121.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.55 0.54 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