[EMICO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 293.75%
YoY- -95.53%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,857 13,416 69,246 53,343 34,855 18,880 62,778 -33.76%
PBT 923 -1,071 -854 515 173 639 10,073 -79.70%
Tax -264 -72 -344 -242 -114 -57 -73 135.79%
NP 659 -1,143 -1,198 273 59 582 10,000 -83.71%
-
NP to SH 462 -1,162 -963 252 64 592 4,946 -79.44%
-
Tax Rate 28.60% - - 46.99% 65.90% 8.92% 0.72% -
Total Cost 33,198 14,559 70,444 53,070 34,796 18,298 52,778 -26.60%
-
Net Worth 38,499 39,678 46,200 32,691 23,630 43,295 42,776 -6.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,499 39,678 46,200 32,691 23,630 43,295 42,776 -6.78%
NOSH 85,555 94,471 102,666 68,108 49,230 88,358 89,117 -2.68%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.95% -8.52% -1.73% 0.51% 0.17% 3.08% 15.93% -
ROE 1.20% -2.93% -2.08% 0.77% 0.27% 1.37% 11.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.57 14.20 67.45 78.32 70.80 21.37 70.44 -31.94%
EPS 0.54 -1.23 -0.92 0.37 0.13 0.67 5.55 -78.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.42 0.45 0.48 0.48 0.49 0.48 -4.21%
Adjusted Per Share Value based on latest NOSH - 78,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.68 10.17 52.52 40.46 26.43 14.32 47.61 -33.76%
EPS 0.35 -0.88 -0.73 0.19 0.05 0.45 3.75 -79.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.3009 0.3504 0.2479 0.1792 0.3284 0.3244 -6.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.43 0.38 0.43 0.52 0.37 0.38 -
P/RPS 0.88 3.03 0.56 0.55 0.73 1.73 0.54 38.52%
P/EPS 64.81 -34.96 -40.51 116.22 400.00 55.22 6.85 347.94%
EY 1.54 -2.86 -2.47 0.86 0.25 1.81 14.61 -77.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 0.84 0.90 1.08 0.76 0.79 -0.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 -
Price 0.34 0.35 0.35 0.40 0.37 0.50 0.38 -
P/RPS 0.86 2.46 0.52 0.51 0.52 2.34 0.54 36.41%
P/EPS 62.96 -28.46 -37.31 108.11 284.62 74.63 6.85 339.37%
EY 1.59 -3.51 -2.68 0.93 0.35 1.34 14.61 -77.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.78 0.83 0.77 1.02 0.79 -2.55%

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