[EMICO] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 69.36%
YoY- 96.59%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 21,642 24,807 25,471 33,343 23,072 24,803 14,963 27.86%
PBT -2,852 -2,996 -1,879 -388 -1,122 -1,339 -2,923 -1.62%
Tax -1 14 14 51 22 1,339 2,923 -
NP -2,853 -2,982 -1,865 -337 -1,100 0 0 -
-
NP to SH -2,853 -2,982 -1,865 -337 -1,100 -1,401 -2,897 -1.01%
-
Tax Rate - - - - - - - -
Total Cost 24,495 27,789 27,336 33,680 24,172 24,803 14,963 38.85%
-
Net Worth -35,172 -32,312 -29,307 -27,858 -28,151 -26,841 -25,627 23.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -35,172 -32,312 -29,307 -27,858 -28,151 -26,841 -25,627 23.47%
NOSH 22,289 22,253 22,202 22,466 22,448 22,238 22,284 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -13.18% -12.02% -7.32% -1.01% -4.77% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 97.10 111.47 114.72 148.41 102.78 111.53 67.14 27.85%
EPS -12.80 -13.40 -8.40 -1.50 -4.90 -6.30 -13.00 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.578 -1.452 -1.32 -1.24 -1.254 -1.207 -1.15 23.45%
Adjusted Per Share Value based on latest NOSH - 22,466
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 16.44 18.85 19.35 25.33 17.53 18.84 11.37 27.83%
EPS -2.17 -2.27 -1.42 -0.26 -0.84 -1.06 -2.20 -0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2672 -0.2455 -0.2227 -0.2117 -0.2139 -0.2039 -0.1947 23.47%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.44 0.47 0.48 0.61 0.53 0.44 0.50 -
P/RPS 0.45 0.42 0.42 0.41 0.52 0.39 0.74 -28.20%
P/EPS -3.44 -3.51 -5.71 -40.67 -10.82 -6.98 -3.85 -7.22%
EY -29.09 -28.51 -17.50 -2.46 -9.25 -14.32 -26.00 7.76%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 30/09/02 28/05/02 28/02/02 28/11/01 29/08/01 30/05/01 -
Price 0.38 0.44 0.54 0.44 0.63 0.66 0.43 -
P/RPS 0.39 0.39 0.47 0.30 0.61 0.59 0.64 -28.10%
P/EPS -2.97 -3.28 -6.43 -29.33 -12.86 -10.48 -3.31 -6.96%
EY -33.68 -30.45 -15.56 -3.41 -7.78 -9.55 -30.23 7.46%
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