[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -20.66%
YoY- -296.28%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,175 50,582 33,857 13,416 69,246 53,343 34,855 51.49%
PBT 561 938 923 -1,071 -854 515 173 118.30%
Tax -816 -929 -264 -72 -344 -242 -114 269.20%
NP -255 9 659 -1,143 -1,198 273 59 -
-
NP to SH -535 -183 462 -1,162 -963 252 64 -
-
Tax Rate 145.45% 99.04% 28.60% - - 46.99% 65.90% -
Total Cost 65,430 50,573 33,198 14,559 70,444 53,070 34,796 52.05%
-
Net Worth 47,079 57,514 38,499 39,678 46,200 32,691 23,630 58.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 47,079 57,514 38,499 39,678 46,200 32,691 23,630 58.00%
NOSH 107,000 130,714 85,555 94,471 102,666 68,108 49,230 67.39%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -0.39% 0.02% 1.95% -8.52% -1.73% 0.51% 0.17% -
ROE -1.14% -0.32% 1.20% -2.93% -2.08% 0.77% 0.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 60.91 38.70 39.57 14.20 67.45 78.32 70.80 -9.50%
EPS -0.50 -0.14 0.54 -1.23 -0.92 0.37 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.45 0.42 0.45 0.48 0.48 -5.61%
Adjusted Per Share Value based on latest NOSH - 94,471
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.52 38.43 25.72 10.19 52.61 40.53 26.48 51.50%
EPS -0.41 -0.14 0.35 -0.88 -0.73 0.19 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3577 0.437 0.2925 0.3015 0.351 0.2484 0.1795 58.02%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.31 0.35 0.43 0.38 0.43 0.52 -
P/RPS 0.53 0.80 0.88 3.03 0.56 0.55 0.73 -19.14%
P/EPS -64.00 -221.43 64.81 -34.96 -40.51 116.22 400.00 -
EY -1.56 -0.45 1.54 -2.86 -2.47 0.86 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.78 1.02 0.84 0.90 1.08 -22.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/03/09 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.31 0.29 0.34 0.35 0.35 0.40 0.37 -
P/RPS 0.51 0.75 0.86 2.46 0.52 0.51 0.52 -1.28%
P/EPS -62.00 -207.14 62.96 -28.46 -37.31 108.11 284.62 -
EY -1.61 -0.48 1.59 -3.51 -2.68 0.93 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.76 0.83 0.78 0.83 0.77 -6.12%

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