[EMICO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.25%
YoY- -94.65%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,434 67,498 65,924 64,983 73,167 84,321 90,173 -13.59%
PBT 36,354 -13,123 -13,623 -15,647 -14,682 -14,636 -13,699 -
Tax -5,993 1,034 1,046 3 -42 -46 -63 1989.65%
NP 30,361 -12,089 -12,577 -15,644 -14,724 -14,682 -13,762 -
-
NP to SH 30,361 -12,089 -12,577 -15,644 -14,724 -14,682 -13,762 -
-
Tax Rate 16.49% - - - - - - -
Total Cost 42,073 79,587 78,501 80,627 87,891 99,003 103,935 -45.30%
-
Net Worth 36,444 -46,381 -23,390 -50,634 -46,738 -43,891 -41,163 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 36,444 -46,381 -23,390 -50,634 -46,738 -43,891 -41,163 -
NOSH 44,498 44,173 23,437 22,325 22,235 22,280 22,286 58.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 41.92% -17.91% -19.08% -24.07% -20.12% -17.41% -15.26% -
ROE 83.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 162.78 152.80 281.28 291.07 329.06 378.46 404.60 -45.53%
EPS 68.23 -27.37 -53.66 -70.07 -66.22 -65.90 -61.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 -1.05 -0.998 -2.268 -2.102 -1.97 -1.847 -
Adjusted Per Share Value based on latest NOSH - 22,325
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.93 51.19 50.00 49.28 55.49 63.95 68.39 -13.60%
EPS 23.03 -9.17 -9.54 -11.86 -11.17 -11.13 -10.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2764 -0.3518 -0.1774 -0.384 -0.3545 -0.3329 -0.3122 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.49 0.52 0.55 0.43 0.35 0.40 -
P/RPS 0.28 0.32 0.18 0.19 0.13 0.09 0.10 98.78%
P/EPS 0.67 -1.79 -0.97 -0.78 -0.65 -0.53 -0.65 -
EY 148.32 -55.85 -103.20 -127.40 -154.00 -188.28 -154.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.44 0.46 0.52 0.67 0.43 0.35 0.45 -
P/RPS 0.27 0.30 0.18 0.23 0.13 0.09 0.11 82.06%
P/EPS 0.64 -1.68 -0.97 -0.96 -0.65 -0.53 -0.73 -
EY 155.07 -59.49 -103.20 -104.59 -154.00 -188.28 -137.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.00 0.00 0.00 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