[EMICO] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 17.99%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 90,173 105,263 106,693 106,689 96,181 77,738 67,496 21.23%
PBT -13,699 -8,115 -6,385 -4,728 -5,772 -15,978 -17,925 -16.36%
Tax -63 78 101 1,426 4,335 14,878 17,925 -
NP -13,762 -8,037 -6,284 -3,302 -1,437 -1,100 0 -
-
NP to SH -13,762 -8,037 -6,284 -4,703 -5,735 -15,293 -17,169 -13.67%
-
Tax Rate - - - - - - - -
Total Cost 103,935 113,300 112,977 109,991 97,618 78,838 67,496 33.24%
-
Net Worth -41,163 -35,172 -32,312 -29,307 -27,858 -28,151 -26,841 32.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -41,163 -35,172 -32,312 -29,307 -27,858 -28,151 -26,841 32.88%
NOSH 22,286 22,289 22,253 22,202 22,466 22,448 22,238 0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -15.26% -7.64% -5.89% -3.09% -1.49% -1.42% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 404.60 472.26 479.44 480.53 428.11 346.29 303.52 21.05%
EPS -61.75 -36.06 -28.24 -21.18 -25.53 -68.12 -77.21 -13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.847 -1.578 -1.452 -1.32 -1.24 -1.254 -1.207 32.68%
Adjusted Per Share Value based on latest NOSH - 22,202
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.51 79.98 81.06 81.06 73.08 59.06 51.28 21.23%
EPS -10.46 -6.11 -4.77 -3.57 -4.36 -11.62 -13.04 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3128 -0.2672 -0.2455 -0.2227 -0.2117 -0.2139 -0.2039 32.91%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.40 0.44 0.47 0.48 0.61 0.53 0.44 -
P/RPS 0.10 0.09 0.10 0.10 0.14 0.15 0.14 -20.04%
P/EPS -0.65 -1.22 -1.66 -2.27 -2.39 -0.78 -0.57 9.12%
EY -154.37 -81.95 -60.08 -44.13 -41.85 -128.53 -175.47 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/09/02 28/05/02 28/02/02 28/11/01 29/08/01 -
Price 0.45 0.38 0.44 0.54 0.44 0.63 0.66 -
P/RPS 0.11 0.08 0.09 0.11 0.10 0.18 0.22 -36.92%
P/EPS -0.73 -1.05 -1.56 -2.55 -1.72 -0.92 -0.85 -9.62%
EY -137.22 -94.89 -64.18 -39.23 -58.02 -108.13 -116.98 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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