[EMICO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 254.15%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,973 36,899 16,523 64,756 47,763 34,190 13,691 149.34%
PBT -85 -225 -706 1,295 -322 -118 -479 -68.38%
Tax -264 -137 0 -123 -244 -194 -141 51.85%
NP -349 -362 -706 1,172 -566 -312 -620 -31.80%
-
NP to SH -513 -585 -667 1,022 -663 -510 -634 -13.15%
-
Tax Rate - - - 9.50% - - - -
Total Cost 54,322 37,261 17,229 63,584 48,329 34,502 14,311 143.13%
-
Net Worth 27,101 25,893 25,727 26,743 24,982 25,981 24,975 5.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 27,101 25,893 25,727 26,743 24,982 25,981 24,975 5.59%
NOSH 96,792 95,901 95,285 95,514 96,086 96,226 96,060 0.50%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.65% -0.98% -4.27% 1.81% -1.19% -0.91% -4.53% -
ROE -1.89% -2.26% -2.59% 3.82% -2.65% -1.96% -2.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.76 38.48 17.34 67.80 49.71 35.53 14.25 148.11%
EPS -0.53 -0.61 -0.70 1.07 -0.69 -0.53 -0.66 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.28 0.26 0.27 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 95,738
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.01 28.04 12.55 49.20 36.29 25.98 10.40 149.38%
EPS -0.39 -0.44 -0.51 0.78 -0.50 -0.39 -0.48 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2059 0.1967 0.1955 0.2032 0.1898 0.1974 0.1898 5.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.19 0.22 0.19 0.28 0.30 0.35 -
P/RPS 0.00 0.00 1.27 0.28 0.56 0.84 0.52 -
P/EPS 0.00 0.00 -31.43 17.76 -40.58 -56.60 31.87 -
EY 0.00 0.00 -3.18 5.63 -2.46 -1.77 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.68 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.28 0.17 0.20 0.20 0.24 0.28 0.34 -
P/RPS 0.00 0.00 1.15 0.29 0.48 0.79 0.50 -
P/EPS 0.00 0.00 -28.57 18.69 -34.78 -52.83 30.96 -
EY 0.00 0.00 -3.50 5.35 -2.88 -1.89 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 0.71 0.92 1.04 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