[EMICO] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -64.95%
YoY- -24.44%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 39,782 21,193 65,924 46,730 33,272 19,619 90,173 -42.07%
PBT 44,119 -2,316 -13,622 -9,675 -5,858 -2,816 -13,678 -
Tax -6,990 19 500 93 49 31 -66 2144.86%
NP 37,129 -2,297 -13,122 -9,582 -5,809 -2,785 -13,744 -
-
NP to SH 37,129 -2,297 -13,122 -9,582 -5,809 -2,785 -13,744 -
-
Tax Rate 15.84% - - - - - - -
Total Cost 2,653 23,490 79,046 56,312 39,081 22,404 103,917 -91.34%
-
Net Worth 36,461 -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 36,461 -46,381 -23,452 -50,539 -46,783 -43,891 -41,130 -
NOSH 44,519 44,173 23,499 22,283 22,256 22,280 22,268 58.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 93.33% -10.84% -19.90% -20.51% -17.46% -14.20% -15.24% -
ROE 101.83% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 89.36 47.98 280.54 209.70 149.49 88.06 404.93 -63.51%
EPS 83.40 -5.20 -55.90 -43.00 -26.10 -12.50 -61.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 -1.05 -0.998 -2.268 -2.102 -1.97 -1.847 -
Adjusted Per Share Value based on latest NOSH - 22,325
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.23 16.10 50.09 35.50 25.28 14.91 68.51 -42.06%
EPS 28.21 -1.75 -9.97 -7.28 -4.41 -2.12 -10.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.277 -0.3524 -0.1782 -0.384 -0.3555 -0.3335 -0.3125 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.49 0.52 0.55 0.43 0.35 0.40 -
P/RPS 0.51 1.02 0.19 0.26 0.29 0.40 0.10 196.58%
P/EPS 0.55 -9.42 -0.93 -1.28 -1.65 -2.80 -0.65 -
EY 181.30 -10.61 -107.39 -78.18 -60.70 -35.71 -154.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.44 0.46 0.52 0.67 0.43 0.35 0.45 -
P/RPS 0.49 0.96 0.19 0.32 0.29 0.40 0.11 170.97%
P/EPS 0.53 -8.85 -0.93 -1.56 -1.65 -2.80 -0.73 -
EY 189.55 -11.30 -107.39 -64.18 -60.70 -35.71 -137.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 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