[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.35%
YoY- 256.37%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 53,343 34,855 18,880 62,778 42,724 27,042 15,062 132.16%
PBT 515 173 639 10,073 8,261 -1,897 -951 -
Tax -242 -114 -57 -73 4,537 3,183 1,570 -
NP 273 59 582 10,000 12,798 1,286 619 -42.03%
-
NP to SH 252 64 592 4,946 5,643 78 619 -45.04%
-
Tax Rate 46.99% 65.90% 8.92% 0.72% -54.92% - - -
Total Cost 53,070 34,796 18,298 52,778 29,926 25,756 14,443 137.93%
-
Net Worth 32,691 23,630 43,295 42,776 45,899 18,352 35,248 -4.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,691 23,630 43,295 42,776 45,899 18,352 35,248 -4.89%
NOSH 68,108 49,230 88,358 89,117 90,000 45,882 85,972 -14.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.51% 0.17% 3.08% 15.93% 29.96% 4.76% 4.11% -
ROE 0.77% 0.27% 1.37% 11.56% 12.29% 0.43% 1.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.32 70.80 21.37 70.44 47.47 58.94 17.52 171.12%
EPS 0.37 0.13 0.67 5.55 6.27 0.17 0.72 -35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.49 0.48 0.51 0.40 0.41 11.06%
Adjusted Per Share Value based on latest NOSH - 98,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.53 26.48 14.34 47.70 32.46 20.55 11.44 132.21%
EPS 0.19 0.05 0.45 3.76 4.29 0.06 0.47 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2484 0.1795 0.329 0.325 0.3487 0.1394 0.2678 -4.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.43 0.52 0.37 0.38 0.31 0.33 0.32 -
P/RPS 0.55 0.73 1.73 0.54 0.65 0.56 1.83 -55.09%
P/EPS 116.22 400.00 55.22 6.85 4.94 194.12 44.44 89.70%
EY 0.86 0.25 1.81 14.61 20.23 0.52 2.25 -47.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 0.76 0.79 0.61 0.83 0.78 10.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 07/06/06 -
Price 0.40 0.37 0.50 0.38 0.34 0.34 0.31 -
P/RPS 0.51 0.52 2.34 0.54 0.72 0.58 1.77 -56.34%
P/EPS 108.11 284.62 74.63 6.85 5.42 200.00 43.06 84.62%
EY 0.93 0.35 1.34 14.61 18.44 0.50 2.32 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 1.02 0.79 0.67 0.85 0.76 6.04%

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