[EMICO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -78.33%
YoY- 156.87%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,980 15,062 9,270 17,042 14,344 13,146 23,355 -35.99%
PBT -946 -951 -2,690 35 2,452 -1,059 -14,543 -83.90%
Tax 655 1,570 -2,883 306 -1,228 1,096 1,324 -37.52%
NP -291 619 -5,573 341 1,224 37 -13,219 -92.20%
-
NP to SH -541 619 -4,688 265 1,223 37 -13,219 -88.19%
-
Tax Rate - - - -874.29% 50.08% - - -
Total Cost 12,271 14,443 14,843 16,701 13,120 13,109 36,574 -51.81%
-
Net Worth 40,074 35,248 22,568 0 0 0 18,313 68.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 40,074 35,248 22,568 0 0 0 18,313 68.79%
NOSH 100,185 85,972 51,176 50,961 50,958 52,857 45,899 68.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.43% 4.11% -60.12% 2.00% 8.53% 0.28% -56.60% -
ROE -1.35% 1.76% -20.77% 0.00% 0.00% 0.00% -72.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.96 17.52 18.11 33.44 28.15 24.87 50.88 -62.01%
EPS -0.54 0.72 -5.07 0.30 1.48 0.10 -28.80 -92.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.441 0.00 0.00 0.00 0.399 0.16%
Adjusted Per Share Value based on latest NOSH - 50,961
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.09 11.42 7.03 12.92 10.88 9.97 17.71 -35.97%
EPS -0.41 0.47 -3.56 0.20 0.93 0.03 -10.03 -88.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 0.2673 0.1712 0.00 0.00 0.00 0.1389 68.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.32 0.33 0.34 0.40 0.43 0.44 -
P/RPS 2.76 1.83 1.82 1.02 1.42 1.73 0.86 118.03%
P/EPS -61.11 44.44 -3.60 65.38 16.67 614.29 -1.53 1076.37%
EY -1.64 2.25 -27.76 1.53 6.00 0.16 -65.45 -91.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.75 0.00 0.00 0.00 1.10 -17.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 -
Price 0.34 0.31 0.34 0.33 0.35 0.42 0.43 -
P/RPS 2.84 1.77 1.88 0.99 1.24 1.69 0.85 123.98%
P/EPS -62.96 43.06 -3.71 63.46 14.58 600.00 -1.49 1121.50%
EY -1.59 2.32 -26.94 1.58 6.86 0.17 -66.98 -91.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.77 0.00 0.00 0.00 1.08 -14.79%

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