[EMICO] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.26%
YoY- 213.51%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 64,528 69,992 73,461 70,655 66,660 62,842 51,994 15.47%
PBT -2,646 -936 1,683 11,499 11,019 9,429 5,571 -
Tax -396 -381 -2,980 -1,498 -786 1,799 1,654 -
NP -3,042 -1,317 -1,297 10,001 10,233 11,228 7,225 -
-
NP to SH -3,071 -1,317 -445 4,932 4,919 4,946 955 -
-
Tax Rate - - 177.06% 13.03% 7.13% -19.08% -29.69% -
Total Cost 67,570 71,309 74,758 60,654 56,427 51,614 44,769 31.54%
-
Net Worth 39,678 42,844 37,599 46,933 43,295 48,102 46,603 -10.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 39,678 42,844 37,599 46,933 43,295 48,102 46,603 -10.16%
NOSH 94,471 95,209 78,333 97,777 88,358 98,169 91,379 2.24%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -4.71% -1.88% -1.77% 14.15% 15.35% 17.87% 13.90% -
ROE -7.74% -3.07% -1.18% 10.51% 11.36% 10.28% 2.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.30 73.51 93.78 72.26 75.44 64.01 56.90 12.93%
EPS -3.25 -1.38 -0.57 5.04 5.57 5.04 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.48 0.48 0.49 0.49 0.51 -12.13%
Adjusted Per Share Value based on latest NOSH - 97,777
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.94 53.08 55.71 53.59 50.56 47.66 39.43 15.47%
EPS -2.33 -1.00 -0.34 3.74 3.73 3.75 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.3249 0.2852 0.3559 0.3284 0.3648 0.3534 -10.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.43 0.38 0.43 0.52 0.37 0.38 0.31 -
P/RPS 0.63 0.52 0.46 0.72 0.49 0.59 0.54 10.81%
P/EPS -13.23 -27.47 -75.69 10.31 6.65 7.54 29.66 -
EY -7.56 -3.64 -1.32 9.70 15.05 13.26 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.84 0.90 1.08 0.76 0.78 0.61 40.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 28/02/07 29/11/06 -
Price 0.35 0.35 0.40 0.37 0.50 0.38 0.34 -
P/RPS 0.51 0.48 0.43 0.51 0.66 0.59 0.60 -10.25%
P/EPS -10.77 -25.30 -70.41 7.34 8.98 7.54 32.53 -
EY -9.29 -3.95 -1.42 13.63 11.13 13.26 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.83 0.77 1.02 0.78 0.67 15.33%

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