[EMICO] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 704.72%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 70,966 67,465 67,588 64,756 66,334 64,395 60,253 11.51%
PBT 1,532 1,188 1,068 1,295 595 1,124 2,224 -21.98%
Tax -143 -66 21 -123 -255 -597 -791 -67.99%
NP 1,389 1,122 1,089 1,172 340 527 1,433 -2.05%
-
NP to SH 1,172 947 989 1,022 127 180 1,254 -4.40%
-
Tax Rate 9.33% 5.56% -1.97% 9.50% 42.86% 53.11% 35.57% -
Total Cost 69,577 66,343 66,499 63,584 65,994 63,868 58,820 11.83%
-
Net Worth 25,200 24,599 25,727 26,806 24,862 25,753 24,975 0.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,200 24,599 25,727 26,806 24,862 25,753 24,975 0.59%
NOSH 90,000 91,111 95,285 95,738 95,625 95,384 96,060 -4.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.96% 1.66% 1.61% 1.81% 0.51% 0.82% 2.38% -
ROE 4.65% 3.85% 3.84% 3.81% 0.51% 0.70% 5.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.85 74.05 70.93 67.64 69.37 67.51 62.72 16.46%
EPS 1.30 1.04 1.04 1.07 0.13 0.19 1.31 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.27 0.27 0.28 0.26 0.27 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 95,738
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 53.92 51.26 51.35 49.20 50.40 48.93 45.78 11.51%
EPS 0.89 0.72 0.75 0.78 0.10 0.14 0.95 -4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1869 0.1955 0.2037 0.1889 0.1957 0.1898 0.59%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.19 0.22 0.19 0.28 0.30 0.35 -
P/RPS 0.22 0.26 0.31 0.28 0.40 0.44 0.56 -46.32%
P/EPS 13.05 18.28 21.20 17.80 210.83 158.97 26.81 -38.09%
EY 7.66 5.47 4.72 5.62 0.47 0.63 3.73 61.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.81 0.68 1.08 1.11 1.35 -41.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 31/05/10 -
Price 0.28 0.17 0.20 0.20 0.24 0.28 0.34 -
P/RPS 0.36 0.23 0.28 0.30 0.35 0.41 0.54 -23.66%
P/EPS 21.50 16.36 19.27 18.74 180.71 148.38 26.05 -12.00%
EY 4.65 6.11 5.19 5.34 0.55 0.67 3.84 13.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.74 0.71 0.92 1.04 1.31 -16.46%

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