[EMICO] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 890.0%
YoY- 324.43%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,573 20,499 13,691 18,571 11,634 15,956 15,012 -6.49%
PBT -204 361 -479 917 325 1,461 -617 -52.15%
Tax -50 -53 -141 -11 -392 -247 -55 -6.15%
NP -254 308 -620 906 -67 1,214 -672 -47.69%
-
NP to SH -153 124 -634 790 -100 1,198 -652 -61.92%
-
Tax Rate - 14.68% - 1.20% 120.62% 16.91% - -
Total Cost 13,827 20,191 14,311 17,665 11,701 14,742 15,684 -8.05%
-
Net Worth 24,862 25,753 24,975 26,012 27,000 25,876 43,791 -31.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,862 25,753 24,975 26,012 27,000 25,876 43,791 -31.41%
NOSH 95,625 95,384 96,060 96,341 99,999 95,840 97,313 -1.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.87% 1.50% -4.53% 4.88% -0.58% 7.61% -4.48% -
ROE -0.62% 0.48% -2.54% 3.04% -0.37% 4.63% -1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.19 21.49 14.25 19.28 11.63 16.65 15.43 -5.42%
EPS -0.16 0.13 -0.66 0.82 -0.10 1.25 -0.67 -61.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.26 0.27 0.27 0.27 0.45 -30.60%
Adjusted Per Share Value based on latest NOSH - 96,341
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.29 15.55 10.38 14.08 8.82 12.10 11.39 -6.54%
EPS -0.12 0.09 -0.48 0.60 -0.08 0.91 -0.49 -60.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.1953 0.1894 0.1973 0.2048 0.1963 0.3321 -31.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.30 0.35 0.34 0.38 0.46 0.30 -
P/RPS 1.97 1.40 0.00 1.76 3.27 2.76 1.94 1.02%
P/EPS -175.00 230.77 0.00 41.46 -380.00 36.80 -44.78 147.89%
EY -0.57 0.43 0.00 2.41 -0.26 2.72 -2.23 -59.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.11 0.00 1.26 1.41 1.70 0.67 37.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.24 0.28 0.34 0.36 0.36 0.34 0.28 -
P/RPS 1.69 1.30 0.00 1.87 3.09 2.04 1.82 -4.81%
P/EPS -150.00 215.38 0.00 43.90 -360.00 27.20 -41.79 134.24%
EY -0.67 0.46 0.00 2.28 -0.28 3.68 -2.39 -57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 0.00 1.33 1.33 1.26 0.62 30.06%

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