[EMICO] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -99.37%
YoY- 101.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,802 59,376 54,980 52,584 83,367 80,016 79,564 -22.90%
PBT -1,262 1,904 2,786 -4,236 29,612 58,873 88,238 -
Tax -2,038 1,126 1,078 4,384 -6,168 -9,989 -13,980 -72.20%
NP -3,300 3,030 3,864 148 23,444 48,884 74,258 -
-
NP to SH -3,163 2,033 2,520 148 23,444 48,884 74,258 -
-
Tax Rate - -59.14% -38.69% - 20.83% 16.97% 15.84% -
Total Cost 57,102 56,345 51,116 52,436 59,923 31,132 5,306 385.33%
-
Net Worth 20,949 0 0 0 18,305 35,461 36,461 -30.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 20,949 0 0 0 18,305 35,461 36,461 -30.81%
NOSH 51,097 51,003 51,012 52,857 45,878 44,493 44,519 9.59%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -6.13% 5.10% 7.03% 0.28% 28.12% 61.09% 93.33% -
ROE -15.10% 0.00% 0.00% 0.00% 128.07% 137.85% 203.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 105.29 116.42 107.78 99.48 181.71 179.84 178.72 -29.65%
EPS -3.24 2.44 3.22 0.40 51.10 109.87 166.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.00 0.00 0.00 0.399 0.797 0.819 -36.87%
Adjusted Per Share Value based on latest NOSH - 52,857
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.88 45.11 41.77 39.95 63.34 60.79 60.45 -22.90%
EPS -2.40 1.54 1.91 0.11 17.81 37.14 56.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.00 0.00 0.00 0.1391 0.2694 0.277 -30.80%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.34 0.40 0.43 0.44 0.44 0.46 -
P/RPS 0.31 0.29 0.37 0.43 0.24 0.24 0.26 12.40%
P/EPS -5.33 8.53 8.10 153.57 0.86 0.40 0.28 -
EY -18.76 11.73 12.35 0.65 116.14 249.70 362.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 0.00 1.10 0.55 0.56 26.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.34 0.33 0.35 0.42 0.43 0.44 0.44 -
P/RPS 0.32 0.28 0.32 0.42 0.24 0.24 0.25 17.83%
P/EPS -5.49 8.28 7.09 150.00 0.84 0.40 0.26 -
EY -18.21 12.08 14.11 0.67 118.84 249.70 379.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 1.08 0.55 0.54 33.08%

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