[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -307.41%
YoY- -113.49%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 42,724 27,042 15,062 53,802 44,532 27,490 13,146 119.25%
PBT 8,261 -1,897 -951 -1,262 1,428 1,393 -1,059 -
Tax 4,537 3,183 1,570 -2,038 845 539 1,096 157.59%
NP 12,798 1,286 619 -3,300 2,273 1,932 37 4810.01%
-
NP to SH 5,643 78 619 -3,163 1,525 1,260 37 2745.84%
-
Tax Rate -54.92% - - - -59.17% -38.69% - -
Total Cost 29,926 25,756 14,443 57,102 42,259 25,558 13,109 73.28%
-
Net Worth 45,899 18,352 35,248 20,949 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,899 18,352 35,248 20,949 0 0 0 -
NOSH 90,000 45,882 85,972 51,097 51,003 51,012 52,857 42.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 29.96% 4.76% 4.11% -6.13% 5.10% 7.03% 0.28% -
ROE 12.29% 0.43% 1.76% -15.10% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.47 58.94 17.52 105.29 87.31 53.89 24.87 53.81%
EPS 6.27 0.17 0.72 -3.24 1.83 1.61 0.10 1474.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.40 0.41 0.41 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 51,176
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.46 20.55 11.44 40.88 33.83 20.89 9.99 119.21%
EPS 4.29 0.06 0.47 -2.40 1.16 0.96 0.03 2626.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3487 0.1394 0.2678 0.1592 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.33 0.32 0.33 0.34 0.40 0.43 -
P/RPS 0.65 0.56 1.83 0.31 0.39 0.74 1.73 -47.90%
P/EPS 4.94 194.12 44.44 -5.33 11.37 16.19 614.29 -95.97%
EY 20.23 0.52 2.25 -18.76 8.79 6.18 0.16 2411.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 0.78 0.80 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 27/05/05 -
Price 0.34 0.34 0.31 0.34 0.33 0.35 0.42 -
P/RPS 0.72 0.58 1.77 0.32 0.38 0.65 1.69 -43.35%
P/EPS 5.42 200.00 43.06 -5.49 11.04 14.17 600.00 -95.65%
EY 18.44 0.50 2.32 -18.21 9.06 7.06 0.17 2167.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 0.76 0.83 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