[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -99.84%
YoY- 101.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,802 44,532 27,490 13,146 83,367 60,012 39,782 22.22%
PBT -1,262 1,428 1,393 -1,059 29,612 44,155 44,119 -
Tax -2,038 845 539 1,096 -6,168 -7,492 -6,990 -55.93%
NP -3,300 2,273 1,932 37 23,444 36,663 37,129 -
-
NP to SH -3,163 1,525 1,260 37 23,444 36,663 37,129 -
-
Tax Rate - -59.17% -38.69% - 20.83% 16.97% 15.84% -
Total Cost 57,102 42,259 25,558 13,109 59,923 23,349 2,653 669.45%
-
Net Worth 20,949 0 0 0 18,305 35,461 36,461 -30.81%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 20,949 0 0 0 18,305 35,461 36,461 -30.81%
NOSH 51,097 51,003 51,012 52,857 45,878 44,493 44,519 9.59%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -6.13% 5.10% 7.03% 0.28% 28.12% 61.09% 93.33% -
ROE -15.10% 0.00% 0.00% 0.00% 128.07% 103.39% 101.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 105.29 87.31 53.89 24.87 181.71 134.88 89.36 11.52%
EPS -3.24 1.83 1.61 0.10 51.10 82.40 83.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.00 0.00 0.00 0.399 0.797 0.819 -36.87%
Adjusted Per Share Value based on latest NOSH - 52,857
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 40.80 33.77 20.85 9.97 63.23 45.51 30.17 22.22%
EPS -2.40 1.16 0.96 0.03 17.78 27.81 28.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.00 0.00 0.00 0.1388 0.2689 0.2765 -30.80%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.34 0.40 0.43 0.44 0.44 0.46 -
P/RPS 0.31 0.39 0.74 1.73 0.24 0.33 0.51 -28.17%
P/EPS -5.33 11.37 16.19 614.29 0.86 0.53 0.55 -
EY -18.76 8.79 6.18 0.16 116.14 187.27 181.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 0.00 1.10 0.55 0.56 26.76%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.34 0.33 0.35 0.42 0.43 0.44 0.44 -
P/RPS 0.32 0.38 0.65 1.69 0.24 0.33 0.49 -24.66%
P/EPS -5.49 11.04 14.17 600.00 0.84 0.53 0.53 -
EY -18.21 9.06 7.06 0.17 118.84 187.27 189.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 0.00 0.00 1.08 0.55 0.54 33.08%

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