[EMICO] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 6.45%
YoY- -1172.6%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 87,108 75,802 77,663 70,601 62,166 67,368 70,712 14.90%
PBT -469 -2,294 -2,360 -1,774 -1,757 -1,529 -832 -31.73%
Tax 65 64 65 97 89 -58 -220 -
NP -404 -2,230 -2,295 -1,677 -1,668 -1,587 -1,052 -47.13%
-
NP to SH 17 -1,900 -1,987 -1,566 -1,674 -1,549 -1,306 -
-
Tax Rate - - - - - - - -
Total Cost 87,512 78,032 79,958 72,278 63,834 68,955 71,764 14.12%
-
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 33,574 31,655 31,655 34,533 33,574 33,574 34,533 -1.85%
NOSH 95,927 95,927 95,927 95,927 95,927 95,927 95,927 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.46% -2.94% -2.96% -2.38% -2.68% -2.36% -1.49% -
ROE 0.05% -6.00% -6.28% -4.53% -4.99% -4.61% -3.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 90.81 79.02 80.96 73.60 64.81 70.23 73.71 14.90%
EPS 0.02 -1.98 -2.07 -1.63 -1.75 -1.61 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.33 0.36 0.35 0.35 0.36 -1.85%
Adjusted Per Share Value based on latest NOSH - 95,927
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 66.18 57.59 59.01 53.64 47.23 51.18 53.73 14.89%
EPS 0.01 -1.44 -1.51 -1.19 -1.27 -1.18 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2405 0.2405 0.2624 0.2551 0.2551 0.2624 -1.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.20 0.195 0.19 0.19 0.19 0.19 0.25 -
P/RPS 0.22 0.25 0.23 0.26 0.29 0.27 0.34 -25.16%
P/EPS 1,128.55 -9.85 -9.17 -11.64 -10.89 -11.77 -18.36 -
EY 0.09 -10.16 -10.90 -8.59 -9.18 -8.50 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.58 0.53 0.54 0.54 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 28/05/13 27/02/13 29/11/12 30/08/12 30/05/12 -
Price 0.20 0.19 0.225 0.185 0.19 0.19 0.19 -
P/RPS 0.22 0.24 0.28 0.25 0.29 0.27 0.26 -10.53%
P/EPS 1,128.55 -9.59 -10.86 -11.33 -10.89 -11.77 -13.96 -
EY 0.09 -10.42 -9.21 -8.82 -9.18 -8.50 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.68 0.51 0.54 0.54 0.53 4.96%

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