[EMICO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7134.62%
YoY- 270.03%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,855 18,880 62,778 42,724 27,042 15,062 53,802 -25.18%
PBT 173 639 10,073 8,261 -1,897 -951 -1,262 -
Tax -114 -57 -73 4,537 3,183 1,570 -2,038 -85.45%
NP 59 582 10,000 12,798 1,286 619 -3,300 -
-
NP to SH 64 592 4,946 5,643 78 619 -3,163 -
-
Tax Rate 65.90% 8.92% 0.72% -54.92% - - - -
Total Cost 34,796 18,298 52,778 29,926 25,756 14,443 57,102 -28.18%
-
Net Worth 23,630 43,295 42,776 45,899 18,352 35,248 20,949 8.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 23,630 43,295 42,776 45,899 18,352 35,248 20,949 8.38%
NOSH 49,230 88,358 89,117 90,000 45,882 85,972 51,097 -2.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.17% 3.08% 15.93% 29.96% 4.76% 4.11% -6.13% -
ROE 0.27% 1.37% 11.56% 12.29% 0.43% 1.76% -15.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.80 21.37 70.44 47.47 58.94 17.52 105.29 -23.30%
EPS 0.13 0.67 5.55 6.27 0.17 0.72 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.48 0.51 0.40 0.41 0.41 11.11%
Adjusted Per Share Value based on latest NOSH - 91,379
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.48 14.34 47.70 32.46 20.55 11.44 40.88 -25.19%
EPS 0.05 0.45 3.76 4.29 0.06 0.47 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.329 0.325 0.3487 0.1394 0.2678 0.1592 8.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.37 0.38 0.31 0.33 0.32 0.33 -
P/RPS 0.73 1.73 0.54 0.65 0.56 1.83 0.31 77.27%
P/EPS 400.00 55.22 6.85 4.94 194.12 44.44 -5.33 -
EY 0.25 1.81 14.61 20.23 0.52 2.25 -18.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.76 0.79 0.61 0.83 0.78 0.80 22.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 -
Price 0.37 0.50 0.38 0.34 0.34 0.31 0.34 -
P/RPS 0.52 2.34 0.54 0.72 0.58 1.77 0.32 38.34%
P/EPS 284.62 74.63 6.85 5.42 200.00 43.06 -5.49 -
EY 0.35 1.34 14.61 18.44 0.50 2.32 -18.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.02 0.79 0.67 0.85 0.76 0.83 -4.89%

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