[EMICO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -195.96%
YoY- -126.63%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 67,231 68,994 64,528 69,992 73,461 70,655 66,660 0.56%
PBT -513 -186 -2,646 -936 1,683 11,499 11,019 -
Tax -1,068 -531 -396 -381 -2,980 -1,498 -786 22.60%
NP -1,581 -717 -3,042 -1,317 -1,297 10,001 10,233 -
-
NP to SH -1,762 -919 -3,071 -1,317 -445 4,932 4,919 -
-
Tax Rate - - - - 177.06% 13.03% 7.13% -
Total Cost 68,812 69,711 67,570 71,309 74,758 60,654 56,427 14.10%
-
Net Worth 41,768 41,288 39,678 42,844 37,599 46,933 43,295 -2.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 41,768 41,288 39,678 42,844 37,599 46,933 43,295 -2.35%
NOSH 94,927 91,751 94,471 95,209 78,333 97,777 88,358 4.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.35% -1.04% -4.71% -1.88% -1.77% 14.15% 15.35% -
ROE -4.22% -2.23% -7.74% -3.07% -1.18% 10.51% 11.36% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.82 75.20 68.30 73.51 93.78 72.26 75.44 -4.11%
EPS -1.86 -1.00 -3.25 -1.38 -0.57 5.04 5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.42 0.45 0.48 0.48 0.49 -6.90%
Adjusted Per Share Value based on latest NOSH - 95,209
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.08 52.42 49.03 53.18 55.81 53.68 50.65 0.56%
EPS -1.34 -0.70 -2.33 -1.00 -0.34 3.75 3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3173 0.3137 0.3015 0.3255 0.2857 0.3566 0.329 -2.37%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.35 0.43 0.38 0.43 0.52 0.37 -
P/RPS 0.44 0.47 0.63 0.52 0.46 0.72 0.49 -6.90%
P/EPS -16.70 -34.94 -13.23 -27.47 -75.69 10.31 6.65 -
EY -5.99 -2.86 -7.56 -3.64 -1.32 9.70 15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 1.02 0.84 0.90 1.08 0.76 -5.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 29/05/07 -
Price 0.29 0.34 0.35 0.35 0.40 0.37 0.50 -
P/RPS 0.41 0.45 0.51 0.48 0.43 0.51 0.66 -27.13%
P/EPS -15.62 -33.95 -10.77 -25.30 -70.41 7.34 8.98 -
EY -6.40 -2.95 -9.29 -3.95 -1.42 13.63 11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.83 0.78 0.83 0.77 1.02 -25.13%

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