[EMICO] QoQ Cumulative Quarter Result on 31-Mar-2010

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- -151.29%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,756 47,763 34,190 13,691 61,173 42,602 30,968 63.30%
PBT 1,295 -322 -118 -479 2,086 1,169 844 32.92%
Tax -123 -244 -194 -141 -705 -694 -302 -44.96%
NP 1,172 -566 -312 -620 1,381 475 542 66.98%
-
NP to SH 1,022 -663 -510 -634 1,236 446 546 51.70%
-
Tax Rate 9.50% - - - 33.80% 59.37% 35.78% -
Total Cost 63,584 48,329 34,502 14,311 59,792 42,127 30,426 63.23%
-
Net Worth 26,743 24,982 25,981 24,975 25,869 26,178 25,417 3.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 26,743 24,982 25,981 24,975 25,869 26,178 25,417 3.43%
NOSH 95,514 96,086 96,226 96,060 95,813 96,956 94,137 0.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.81% -1.19% -0.91% -4.53% 2.26% 1.11% 1.75% -
ROE 3.82% -2.65% -1.96% -2.54% 4.78% 1.70% 2.15% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.80 49.71 35.53 14.25 63.85 43.94 32.90 61.72%
EPS 1.07 -0.69 -0.53 -0.66 1.29 0.46 0.58 50.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.27 0.26 0.27 0.27 0.27 2.44%
Adjusted Per Share Value based on latest NOSH - 96,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.20 36.29 25.98 10.40 46.48 32.37 23.53 63.29%
EPS 0.78 -0.50 -0.39 -0.48 0.94 0.34 0.41 53.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.1898 0.1974 0.1898 0.1966 0.1989 0.1931 3.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.28 0.30 0.35 0.34 0.38 0.46 -
P/RPS 0.28 0.56 0.84 0.52 0.53 0.86 1.40 -65.70%
P/EPS 17.76 -40.58 -56.60 31.87 26.36 82.61 79.31 -63.02%
EY 5.63 -2.46 -1.77 3.14 3.79 1.21 1.26 170.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.08 1.11 0.00 1.26 1.41 1.70 -45.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.20 0.24 0.28 0.34 0.36 0.36 0.34 -
P/RPS 0.29 0.48 0.79 0.50 0.56 0.82 1.03 -56.94%
P/EPS 18.69 -34.78 -52.83 30.96 27.91 78.26 58.62 -53.23%
EY 5.35 -2.88 -1.89 3.23 3.58 1.28 1.71 113.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 1.04 0.00 1.33 1.33 1.26 -31.70%

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