[EMICO] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.28%
YoY- 101.61%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,270 17,042 14,344 13,146 23,355 20,230 18,589 -37.03%
PBT -2,690 35 2,452 -1,059 -14,543 36 46,435 -
Tax -2,883 306 -1,228 1,096 1,324 -502 -7,009 -44.60%
NP -5,573 341 1,224 37 -13,219 -466 39,426 -
-
NP to SH -4,688 265 1,223 37 -13,219 -466 39,426 -
-
Tax Rate - -874.29% 50.08% - - 1,394.44% 15.09% -
Total Cost 14,843 16,701 13,120 13,109 36,574 20,696 -20,837 -
-
Net Worth 22,568 0 0 0 18,313 37,140 36,444 -27.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,568 0 0 0 18,313 37,140 36,444 -27.28%
NOSH 51,176 50,961 50,958 52,857 45,899 46,600 44,498 9.74%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -60.12% 2.00% 8.53% 0.28% -56.60% -2.30% 212.09% -
ROE -20.77% 0.00% 0.00% 0.00% -72.18% -1.25% 108.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.11 33.44 28.15 24.87 50.88 43.41 41.77 -42.62%
EPS -5.07 0.30 1.48 0.10 -28.80 -1.00 88.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.00 0.00 0.00 0.399 0.797 0.819 -33.73%
Adjusted Per Share Value based on latest NOSH - 52,857
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.04 12.95 10.90 9.99 17.74 15.37 14.12 -37.04%
EPS -3.56 0.20 0.93 0.03 -10.04 -0.35 29.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.00 0.00 0.00 0.1391 0.2822 0.2769 -27.27%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.34 0.40 0.43 0.44 0.44 0.46 -
P/RPS 1.82 1.02 1.42 1.73 0.86 1.01 1.10 39.76%
P/EPS -3.60 65.38 16.67 614.29 -1.53 -44.00 0.52 -
EY -27.76 1.53 6.00 0.16 -65.45 -2.27 192.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 1.10 0.55 0.56 21.43%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.34 0.33 0.35 0.42 0.43 0.44 0.44 -
P/RPS 1.88 0.99 1.24 1.69 0.85 1.01 1.05 47.29%
P/EPS -3.71 63.46 14.58 600.00 -1.49 -44.00 0.50 -
EY -26.94 1.58 6.86 0.17 -66.98 -2.27 201.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 1.08 0.55 0.54 26.60%

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