[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -21.87%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,173 42,602 30,968 15,012 65,175 50,582 33,857 48.18%
PBT 2,086 1,169 844 -617 561 938 923 71.96%
Tax -705 -694 -302 -55 -816 -929 -264 92.13%
NP 1,381 475 542 -672 -255 9 659 63.53%
-
NP to SH 1,236 446 546 -652 -535 -183 462 92.37%
-
Tax Rate 33.80% 59.37% 35.78% - 145.45% 99.04% 28.60% -
Total Cost 59,792 42,127 30,426 15,684 65,430 50,573 33,198 47.87%
-
Net Worth 25,869 26,178 25,417 43,791 47,079 57,514 38,499 -23.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 25,869 26,178 25,417 43,791 47,079 57,514 38,499 -23.22%
NOSH 95,813 96,956 94,137 97,313 107,000 130,714 85,555 7.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.26% 1.11% 1.75% -4.48% -0.39% 0.02% 1.95% -
ROE 4.78% 1.70% 2.15% -1.49% -1.14% -0.32% 1.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.85 43.94 32.90 15.43 60.91 38.70 39.57 37.45%
EPS 1.29 0.46 0.58 -0.67 -0.50 -0.14 0.54 78.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.45 0.44 0.44 0.45 -28.79%
Adjusted Per Share Value based on latest NOSH - 97,313
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.39 32.31 23.49 11.39 49.43 38.36 25.68 48.16%
EPS 0.94 0.34 0.41 -0.49 -0.41 -0.14 0.35 92.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1985 0.1928 0.3321 0.3571 0.4362 0.292 -23.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.38 0.46 0.30 0.32 0.31 0.35 -
P/RPS 0.53 0.86 1.40 1.94 0.53 0.80 0.88 -28.61%
P/EPS 26.36 82.61 79.31 -44.78 -64.00 -221.43 64.81 -45.01%
EY 3.79 1.21 1.26 -2.23 -1.56 -0.45 1.54 81.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.41 1.70 0.67 0.73 0.70 0.78 37.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 04/03/09 27/11/08 28/08/08 -
Price 0.36 0.36 0.34 0.28 0.31 0.29 0.34 -
P/RPS 0.56 0.82 1.03 1.82 0.51 0.75 0.86 -24.81%
P/EPS 27.91 78.26 58.62 -41.79 -62.00 -207.14 62.96 -41.77%
EY 3.58 1.28 1.71 -2.39 -1.61 -0.48 1.59 71.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.26 0.62 0.70 0.66 0.76 45.07%

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