[EMICO] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 113.2%
YoY- 1572.97%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 20,118 15,682 11,980 15,062 9,270 17,042 14,344 25.22%
PBT 1,168 10,158 -946 -951 -2,690 35 2,452 -38.92%
Tax -2,738 1,354 655 1,570 -2,883 306 -1,228 70.42%
NP -1,570 11,512 -291 619 -5,573 341 1,224 -
-
NP to SH -697 5,565 -541 619 -4,688 265 1,223 -
-
Tax Rate 234.42% -13.33% - - - -874.29% 50.08% -
Total Cost 21,688 4,170 12,271 14,443 14,843 16,701 13,120 39.67%
-
Net Worth 48,102 46,603 40,074 35,248 22,568 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,102 46,603 40,074 35,248 22,568 0 0 -
NOSH 98,169 91,379 100,185 85,972 51,176 50,961 50,958 54.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -7.80% 73.41% -2.43% 4.11% -60.12% 2.00% 8.53% -
ROE -1.45% 11.94% -1.35% 1.76% -20.77% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.49 17.16 11.96 17.52 18.11 33.44 28.15 -19.03%
EPS -0.71 6.09 -0.54 0.72 -5.07 0.30 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.40 0.41 0.441 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.29 11.91 9.10 11.44 7.04 12.95 10.90 25.23%
EPS -0.53 4.23 -0.41 0.47 -3.56 0.20 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3541 0.3045 0.2678 0.1715 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.31 0.33 0.32 0.33 0.34 0.40 -
P/RPS 1.85 1.81 2.76 1.83 1.82 1.02 1.42 19.22%
P/EPS -53.52 5.09 -61.11 44.44 -3.60 65.38 16.67 -
EY -1.87 19.65 -1.64 2.25 -27.76 1.53 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.83 0.78 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 -
Price 0.38 0.34 0.34 0.31 0.34 0.33 0.35 -
P/RPS 1.85 1.98 2.84 1.77 1.88 0.99 1.24 30.47%
P/EPS -53.52 5.58 -62.96 43.06 -3.71 63.46 14.58 -
EY -1.87 17.91 -1.59 2.32 -26.94 1.58 6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.85 0.76 0.77 0.00 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