[EMICO] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -232.49%
YoY- -35.14%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 23,072 24,803 14,963 14,900 12,830 14,672 11,703 57.16%
PBT -1,122 -1,339 -2,923 -10,594 -3,069 -3,344 -3,752 -55.24%
Tax 22 1,339 2,923 10,594 3,069 3,344 3,752 -96.73%
NP -1,100 0 0 0 0 0 0 -
-
NP to SH -1,100 -1,401 -2,897 -9,895 -2,976 -3,059 -3,235 -51.25%
-
Tax Rate - - - - - - - -
Total Cost 24,172 24,803 14,963 14,900 12,830 14,672 11,703 62.11%
-
Net Worth -28,151 -26,841 -25,627 -22,458 -14,124 -11,231 -8,120 128.89%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -28,151 -26,841 -25,627 -22,458 -14,124 -11,231 -8,120 128.89%
NOSH 22,448 22,238 22,284 22,235 22,208 22,328 22,310 0.41%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -4.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 102.78 111.53 67.14 67.01 57.77 65.71 52.46 56.51%
EPS -4.90 -6.30 -13.00 -44.50 -13.40 -13.70 -14.50 -51.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.254 -1.207 -1.15 -1.01 -0.636 -0.503 -0.364 127.93%
Adjusted Per Share Value based on latest NOSH - 22,235
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 17.50 18.81 11.35 11.30 9.73 11.13 8.88 57.12%
EPS -0.83 -1.06 -2.20 -7.50 -2.26 -2.32 -2.45 -51.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2135 -0.2036 -0.1944 -0.1703 -0.1071 -0.0852 -0.0616 128.84%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.53 0.44 0.50 0.97 1.05 1.69 2.35 -
P/RPS 0.52 0.39 0.74 1.45 1.82 2.57 4.48 -76.17%
P/EPS -10.82 -6.98 -3.85 -2.18 -7.84 -12.34 -16.21 -23.60%
EY -9.25 -14.32 -26.00 -45.88 -12.76 -8.11 -6.17 30.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 30/05/01 28/02/01 21/12/00 30/08/00 29/05/00 -
Price 0.63 0.66 0.43 0.62 0.94 1.39 1.95 -
P/RPS 0.61 0.59 0.64 0.93 1.63 2.12 3.72 -70.00%
P/EPS -12.86 -10.48 -3.31 -1.39 -7.01 -10.15 -13.45 -2.94%
EY -7.78 -9.55 -30.23 -71.77 -14.26 -9.86 -7.44 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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