[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
04-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -192.35%
YoY- 44.44%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 42,602 30,968 15,012 65,175 50,582 33,857 13,416 115.89%
PBT 1,169 844 -617 561 938 923 -1,071 -
Tax -694 -302 -55 -816 -929 -264 -72 352.29%
NP 475 542 -672 -255 9 659 -1,143 -
-
NP to SH 446 546 -652 -535 -183 462 -1,162 -
-
Tax Rate 59.37% 35.78% - 145.45% 99.04% 28.60% - -
Total Cost 42,127 30,426 15,684 65,430 50,573 33,198 14,559 102.92%
-
Net Worth 26,178 25,417 43,791 47,079 57,514 38,499 39,678 -24.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 26,178 25,417 43,791 47,079 57,514 38,499 39,678 -24.19%
NOSH 96,956 94,137 97,313 107,000 130,714 85,555 94,471 1.74%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.11% 1.75% -4.48% -0.39% 0.02% 1.95% -8.52% -
ROE 1.70% 2.15% -1.49% -1.14% -0.32% 1.20% -2.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 43.94 32.90 15.43 60.91 38.70 39.57 14.20 112.20%
EPS 0.46 0.58 -0.67 -0.50 -0.14 0.54 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.45 0.44 0.44 0.45 0.42 -25.49%
Adjusted Per Share Value based on latest NOSH - 97,777
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 32.37 23.53 11.41 49.52 38.43 25.72 10.19 115.94%
EPS 0.34 0.41 -0.50 -0.41 -0.14 0.35 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1989 0.1931 0.3327 0.3577 0.437 0.2925 0.3015 -24.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.38 0.46 0.30 0.32 0.31 0.35 0.43 -
P/RPS 0.86 1.40 1.94 0.53 0.80 0.88 3.03 -56.77%
P/EPS 82.61 79.31 -44.78 -64.00 -221.43 64.81 -34.96 -
EY 1.21 1.26 -2.23 -1.56 -0.45 1.54 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.70 0.67 0.73 0.70 0.78 1.02 24.06%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 04/03/09 27/11/08 28/08/08 27/05/08 -
Price 0.36 0.34 0.28 0.31 0.29 0.34 0.35 -
P/RPS 0.82 1.03 1.82 0.51 0.75 0.86 2.46 -51.89%
P/EPS 78.26 58.62 -41.79 -62.00 -207.14 62.96 -28.46 -
EY 1.28 1.71 -2.39 -1.61 -0.48 1.59 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.26 0.62 0.70 0.66 0.76 0.83 36.89%

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