[EMICO] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -112.52%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,488 15,975 18,880 20,118 15,682 11,980 15,062 14.62%
PBT 342 -466 639 1,168 10,158 -946 -951 -
Tax -128 -57 -57 -2,738 1,354 655 1,570 -
NP 214 -523 582 -1,570 11,512 -291 619 -50.70%
-
NP to SH 188 -528 592 -697 5,565 -541 619 -54.78%
-
Tax Rate 37.43% - 8.92% 234.42% -13.33% - - -
Total Cost 18,274 16,498 18,298 21,688 4,170 12,271 14,443 16.96%
-
Net Worth 37,599 46,933 43,295 48,102 46,603 40,074 35,248 4.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,599 46,933 43,295 48,102 46,603 40,074 35,248 4.39%
NOSH 78,333 97,777 88,358 98,169 91,379 100,185 85,972 -6.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.16% -3.27% 3.08% -7.80% 73.41% -2.43% 4.11% -
ROE 0.50% -1.13% 1.37% -1.45% 11.94% -1.35% 1.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.60 16.34 21.37 20.49 17.16 11.96 17.52 21.94%
EPS 0.24 -0.54 0.67 -0.71 6.09 -0.54 0.72 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.49 0.49 0.51 0.40 0.41 11.06%
Adjusted Per Share Value based on latest NOSH - 98,169
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.02 12.12 14.32 15.26 11.89 9.09 11.42 14.63%
EPS 0.14 -0.40 0.45 -0.53 4.22 -0.41 0.47 -55.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.3559 0.3284 0.3648 0.3534 0.3039 0.2673 4.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.43 0.52 0.37 0.38 0.31 0.33 0.32 -
P/RPS 1.82 3.18 1.73 1.85 1.81 2.76 1.83 -0.36%
P/EPS 179.17 -96.30 55.22 -53.52 5.09 -61.11 44.44 153.10%
EY 0.56 -1.04 1.81 -1.87 19.65 -1.64 2.25 -60.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 0.76 0.78 0.61 0.83 0.78 10.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 28/02/07 29/11/06 29/08/06 07/06/06 -
Price 0.40 0.37 0.50 0.38 0.34 0.34 0.31 -
P/RPS 1.69 2.26 2.34 1.85 1.98 2.84 1.77 -3.03%
P/EPS 166.67 -68.52 74.63 -53.52 5.58 -62.96 43.06 146.31%
EY 0.60 -1.46 1.34 -1.87 17.91 -1.59 2.32 -59.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 1.02 0.78 0.67 0.85 0.76 6.04%

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