[EMICO] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1201.31%
YoY- 113.29%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 17,074 20,376 16,523 16,993 13,573 20,499 13,691 15.84%
PBT 140 481 -706 1,617 -204 361 -479 -
Tax -127 -140 3 121 -50 -53 -141 -6.72%
NP 13 341 -703 1,738 -254 308 -620 -
-
NP to SH 72 82 -667 1,685 -153 124 -634 -
-
Tax Rate 90.71% 29.11% - -7.48% - 14.68% - -
Total Cost 17,061 20,035 17,226 15,255 13,827 20,191 14,311 12.41%
-
Net Worth 25,200 24,599 25,727 26,806 24,862 25,753 24,975 0.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,200 24,599 25,727 26,806 24,862 25,753 24,975 0.59%
NOSH 90,000 91,111 95,285 95,738 95,625 95,384 96,060 -4.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.08% 1.67% -4.25% 10.23% -1.87% 1.50% -4.53% -
ROE 0.29% 0.33% -2.59% 6.29% -0.62% 0.48% -2.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.97 22.36 17.34 17.75 14.19 21.49 14.25 20.99%
EPS 0.08 0.09 -0.70 1.76 -0.16 0.13 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.28 0.26 0.27 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 95,738
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.95 15.45 12.53 12.89 10.29 15.55 10.38 15.87%
EPS 0.05 0.06 -0.51 1.28 -0.12 0.09 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.1866 0.1951 0.2033 0.1886 0.1953 0.1894 0.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.19 0.22 0.19 0.28 0.30 0.35 -
P/RPS 0.00 0.00 1.27 1.07 1.97 1.40 0.00 -
P/EPS 0.00 0.00 -31.43 10.80 -175.00 230.77 0.00 -
EY 0.00 0.00 -3.18 9.26 -0.57 0.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.68 1.08 1.11 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.28 0.17 0.20 0.20 0.24 0.28 0.34 -
P/RPS 0.00 0.00 1.15 1.13 1.69 1.30 0.00 -
P/EPS 0.00 0.00 -28.57 11.36 -150.00 215.38 0.00 -
EY 0.00 0.00 -3.50 8.80 -0.67 0.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 0.71 0.92 1.04 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