[EMICO] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 70.07%
YoY- -118.63%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 66,771 65,175 67,231 68,994 64,528 69,992 73,461 -6.16%
PBT 1,015 561 -513 -186 -2,646 -936 1,683 -28.59%
Tax -799 -816 -1,068 -531 -396 -381 -2,980 -58.38%
NP 216 -255 -1,581 -717 -3,042 -1,317 -1,297 -
-
NP to SH -35 -545 -1,762 -919 -3,071 -1,317 -445 -81.61%
-
Tax Rate 78.72% 145.45% - - - - 177.06% -
Total Cost 66,555 65,430 68,812 69,711 67,570 71,309 74,758 -7.44%
-
Net Worth 43,791 43,022 41,768 41,288 39,678 42,844 37,599 10.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 43,791 43,022 41,768 41,288 39,678 42,844 37,599 10.68%
NOSH 97,313 97,777 94,927 91,751 94,471 95,209 78,333 15.54%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.32% -0.39% -2.35% -1.04% -4.71% -1.88% -1.77% -
ROE -0.08% -1.27% -4.22% -2.23% -7.74% -3.07% -1.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 68.61 66.66 70.82 75.20 68.30 73.51 93.78 -18.79%
EPS -0.04 -0.56 -1.86 -1.00 -3.25 -1.38 -0.57 -82.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.45 0.42 0.45 0.48 -4.20%
Adjusted Per Share Value based on latest NOSH - 91,751
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 50.64 49.43 50.99 52.33 48.94 53.08 55.71 -6.15%
EPS -0.03 -0.41 -1.34 -0.70 -2.33 -1.00 -0.34 -80.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3321 0.3263 0.3168 0.3131 0.3009 0.3249 0.2852 10.67%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.32 0.31 0.35 0.43 0.38 0.43 -
P/RPS 0.44 0.48 0.44 0.47 0.63 0.52 0.46 -2.91%
P/EPS -834.12 -57.41 -16.70 -34.94 -13.23 -27.47 -75.69 394.49%
EY -0.12 -1.74 -5.99 -2.86 -7.56 -3.64 -1.32 -79.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.70 0.78 1.02 0.84 0.90 -17.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 04/03/09 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 -
Price 0.28 0.31 0.29 0.34 0.35 0.35 0.40 -
P/RPS 0.41 0.47 0.41 0.45 0.51 0.48 0.43 -3.12%
P/EPS -778.51 -55.62 -15.62 -33.95 -10.77 -25.30 -70.41 395.58%
EY -0.13 -1.80 -6.40 -2.95 -9.29 -3.95 -1.42 -79.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.66 0.76 0.83 0.78 0.83 -17.65%

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