[EMICO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 91.84%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 77,663 53,856 28,904 17,032 87,235 70,490 53,973 27.42%
PBT -2,360 465 -304 -216 -1,538 701 -85 815.06%
Tax 65 -15 42 22 -217 -329 -264 -
NP -2,295 450 -262 -194 -1,755 372 -349 250.59%
-
NP to SH -1,987 553 -214 -161 -1,973 146 -513 146.43%
-
Tax Rate - 3.23% - - - 46.93% - -
Total Cost 79,958 53,406 29,166 17,226 88,990 70,118 54,322 29.36%
-
Net Worth 31,655 34,533 33,574 33,574 34,533 27,253 27,101 10.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 31,655 34,533 33,574 33,574 34,533 27,253 27,101 10.89%
NOSH 95,927 95,927 95,927 95,927 95,927 97,333 96,792 -0.59%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.96% 0.84% -0.91% -1.14% -2.01% 0.53% -0.65% -
ROE -6.28% 1.60% -0.64% -0.48% -5.71% 0.54% -1.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.96 56.14 30.13 17.76 90.94 72.42 55.76 28.19%
EPS -2.07 0.58 -0.22 -0.17 -2.06 0.15 -0.53 147.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.35 0.35 0.36 0.28 0.28 11.56%
Adjusted Per Share Value based on latest NOSH - 95,927
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 58.90 40.84 21.92 12.92 66.16 53.46 40.93 27.43%
EPS -1.51 0.42 -0.16 -0.12 -1.50 0.11 -0.39 146.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2619 0.2546 0.2546 0.2619 0.2067 0.2055 10.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.19 0.19 0.19 0.19 0.25 0.29 0.17 -
P/RPS 0.23 0.34 0.63 1.07 0.27 0.00 0.00 -
P/EPS -9.17 32.96 -85.17 -113.21 -12.15 0.00 0.00 -
EY -10.90 3.03 -1.17 -0.88 -8.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.54 0.54 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 25/11/11 -
Price 0.225 0.185 0.19 0.19 0.19 0.27 0.28 -
P/RPS 0.28 0.33 0.63 1.07 0.21 0.00 0.00 -
P/EPS -10.86 32.09 -85.17 -113.21 -9.24 0.00 0.00 -
EY -9.21 3.12 -1.17 -0.88 -10.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.54 0.54 0.53 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