[EMICO] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.89%
YoY- 315.21%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 71,075 75,320 83,367 79,206 72,434 67,498 65,924 5.14%
PBT -14,523 29,460 28,203 40,207 36,354 -13,123 -13,623 4.36%
Tax 1,550 -4,231 -5,308 -6,539 -5,993 1,034 1,046 30.00%
NP -12,973 25,229 22,895 33,668 30,361 -12,089 -12,577 2.09%
-
NP to SH -12,974 25,229 22,895 33,668 30,361 -12,089 -12,577 2.09%
-
Tax Rate - 14.36% 18.82% 16.26% 16.49% - - -
Total Cost 84,048 50,091 60,472 45,538 42,073 79,587 78,501 4.66%
-
Net Worth 0 0 18,313 37,140 36,444 -46,381 -23,390 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 18,313 37,140 36,444 -46,381 -23,390 -
NOSH 50,958 52,857 45,899 46,600 44,498 44,173 23,437 67.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -18.25% 33.50% 27.46% 42.51% 41.92% -17.91% -19.08% -
ROE 0.00% 0.00% 125.01% 90.65% 83.31% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 139.48 142.50 181.63 169.97 162.78 152.80 281.28 -37.37%
EPS -25.46 47.73 49.88 72.25 68.23 -27.37 -53.66 -39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.399 0.797 0.819 -1.05 -0.998 -
Adjusted Per Share Value based on latest NOSH - 46,600
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 53.90 57.12 63.23 60.07 54.93 51.19 50.00 5.13%
EPS -9.84 19.13 17.36 25.53 23.03 -9.17 -9.54 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1389 0.2817 0.2764 -0.3518 -0.1774 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.40 0.43 0.44 0.44 0.46 0.49 0.52 -
P/RPS 0.29 0.30 0.24 0.26 0.28 0.32 0.18 37.47%
P/EPS -1.57 0.90 0.88 0.61 0.67 -1.79 -0.97 37.89%
EY -63.65 111.00 113.37 164.20 148.32 -55.85 -103.20 -27.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.10 0.55 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.35 0.42 0.43 0.44 0.44 0.46 0.52 -
P/RPS 0.25 0.29 0.24 0.26 0.27 0.30 0.18 24.50%
P/EPS -1.37 0.88 0.86 0.61 0.64 -1.68 -0.97 25.90%
EY -72.74 113.64 116.00 164.20 155.07 -59.49 -103.20 -20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 0.55 0.54 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