[EMICO] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 23.76%
YoY- 822.83%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 67,368 70,712 70,490 70,966 67,465 67,588 64,756 2.67%
PBT -1,529 -832 701 1,532 1,188 1,068 1,295 -
Tax -58 -220 -329 -143 -66 21 -123 -39.44%
NP -1,587 -1,052 372 1,389 1,122 1,089 1,172 -
-
NP to SH -1,549 -1,306 146 1,172 947 989 1,022 -
-
Tax Rate - - 46.93% 9.33% 5.56% -1.97% 9.50% -
Total Cost 68,955 71,764 70,118 69,577 66,343 66,499 63,584 5.56%
-
Net Worth 33,574 34,533 26,742 25,200 24,599 25,727 26,806 16.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,574 34,533 26,742 25,200 24,599 25,727 26,806 16.20%
NOSH 95,927 95,927 95,507 90,000 91,111 95,285 95,738 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.36% -1.49% 0.53% 1.96% 1.66% 1.61% 1.81% -
ROE -4.61% -3.78% 0.55% 4.65% 3.85% 3.84% 3.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.23 73.71 73.81 78.85 74.05 70.93 67.64 2.53%
EPS -1.61 -1.36 0.15 1.30 1.04 1.04 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.28 0.28 0.27 0.27 0.28 16.05%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.18 53.73 53.56 53.92 51.26 51.35 49.20 2.66%
EPS -1.18 -0.99 0.11 0.89 0.72 0.75 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2624 0.2032 0.1915 0.1869 0.1955 0.2037 16.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.19 0.25 0.29 0.17 0.19 0.22 0.19 -
P/RPS 0.27 0.34 0.39 0.22 0.26 0.31 0.28 -2.39%
P/EPS -11.77 -18.36 189.71 13.05 18.28 21.20 17.80 -
EY -8.50 -5.45 0.53 7.66 5.47 4.72 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 1.04 0.61 0.70 0.81 0.68 -14.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.19 0.19 0.27 0.28 0.17 0.20 0.20 -
P/RPS 0.27 0.26 0.37 0.36 0.23 0.28 0.30 -6.78%
P/EPS -11.77 -13.96 176.62 21.50 16.36 19.27 18.74 -
EY -8.50 -7.17 0.57 4.65 6.11 5.19 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.96 1.00 0.63 0.74 0.71 -16.69%

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