[EMICO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 178.28%
YoY- 1572.97%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,778 56,965 54,084 60,248 53,802 59,376 54,980 9.21%
PBT 10,073 11,014 -3,794 -3,804 -1,262 1,904 2,786 135.01%
Tax -73 6,049 6,366 6,280 -2,038 1,126 1,078 -
NP 10,000 17,064 2,572 2,476 -3,300 3,030 3,864 88.17%
-
NP to SH 4,946 7,524 156 2,476 -3,163 2,033 2,520 56.56%
-
Tax Rate 0.72% -54.92% - - - -59.14% -38.69% -
Total Cost 52,778 39,901 51,512 57,772 57,102 56,345 51,116 2.15%
-
Net Worth 42,776 45,900 18,352 35,248 20,949 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 42,776 45,900 18,352 35,248 20,949 0 0 -
NOSH 89,117 90,000 45,882 85,972 51,097 51,003 51,012 44.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.93% 29.96% 4.76% 4.11% -6.13% 5.10% 7.03% -
ROE 11.56% 16.39% 0.85% 7.02% -15.10% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 70.44 63.29 117.88 70.08 105.29 116.42 107.78 -24.63%
EPS 5.55 8.36 0.34 2.88 -3.24 2.44 3.22 43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.40 0.41 0.41 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.61 43.20 41.02 45.69 40.80 45.03 41.70 9.21%
EPS 3.75 5.71 0.12 1.88 -2.40 1.54 1.91 56.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.3481 0.1392 0.2673 0.1589 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.31 0.33 0.32 0.33 0.34 0.40 -
P/RPS 0.54 0.49 0.28 0.46 0.31 0.29 0.37 28.57%
P/EPS 6.85 3.71 97.06 11.11 -5.33 8.53 8.10 -10.54%
EY 14.61 26.97 1.03 9.00 -18.76 11.73 12.35 11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.83 0.78 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 -
Price 0.38 0.34 0.34 0.31 0.34 0.33 0.35 -
P/RPS 0.54 0.54 0.29 0.44 0.32 0.28 0.32 41.60%
P/EPS 6.85 4.07 100.00 10.76 -5.49 8.28 7.09 -2.26%
EY 14.61 24.59 1.00 9.29 -18.21 12.08 14.11 2.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.85 0.76 0.83 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