[EMICO] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -945.74%
YoY- -128.12%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,725 20,441 13,416 16,649 18,488 15,975 18,880 -7.74%
PBT 15 1,994 -1,071 -1,451 342 -466 639 -91.74%
Tax -665 -192 -72 -139 -128 -57 -57 412.09%
NP -650 1,802 -1,143 -1,590 214 -523 582 -
-
NP to SH -655 1,624 -1,162 -1,590 188 -528 592 -
-
Tax Rate 4,433.33% 9.63% - - 37.43% - 8.92% -
Total Cost 17,375 18,639 14,559 18,239 18,274 16,498 18,298 -3.38%
-
Net Worth 41,768 41,288 39,678 42,844 37,599 46,933 43,295 -2.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 41,768 41,288 39,678 42,844 37,599 46,933 43,295 -2.35%
NOSH 94,927 91,751 94,471 95,209 78,333 97,777 88,358 4.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.89% 8.82% -8.52% -9.55% 1.16% -3.27% 3.08% -
ROE -1.57% 3.93% -2.93% -3.71% 0.50% -1.13% 1.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.62 22.28 14.20 17.49 23.60 16.34 21.37 -12.03%
EPS -0.69 1.77 -1.23 -1.67 0.24 -0.54 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.42 0.45 0.48 0.48 0.49 -6.90%
Adjusted Per Share Value based on latest NOSH - 95,209
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.68 15.50 10.17 12.63 14.02 12.12 14.32 -7.76%
EPS -0.50 1.23 -0.88 -1.21 0.14 -0.40 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3131 0.3009 0.3249 0.2852 0.3559 0.3284 -2.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.35 0.43 0.38 0.43 0.52 0.37 -
P/RPS 1.76 1.57 3.03 2.17 1.82 3.18 1.73 1.14%
P/EPS -44.93 19.77 -34.96 -22.75 179.17 -96.30 55.22 -
EY -2.23 5.06 -2.86 -4.39 0.56 -1.04 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 1.02 0.84 0.90 1.08 0.76 -5.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.29 0.34 0.35 0.35 0.40 0.37 0.50 -
P/RPS 1.65 1.53 2.46 2.00 1.69 2.26 2.34 -20.72%
P/EPS -42.03 19.21 -28.46 -20.96 166.67 -68.52 74.63 -
EY -2.38 5.21 -3.51 -4.77 0.60 -1.46 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.83 0.78 0.83 0.77 1.02 -25.13%

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