[EMICO] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.88%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,367 79,206 72,434 67,498 65,924 64,983 73,167 9.04%
PBT 28,203 40,207 36,354 -13,123 -13,623 -15,647 -14,682 -
Tax -5,308 -6,539 -5,993 1,034 1,046 3 -42 2381.71%
NP 22,895 33,668 30,361 -12,089 -12,577 -15,644 -14,724 -
-
NP to SH 22,895 33,668 30,361 -12,089 -12,577 -15,644 -14,724 -
-
Tax Rate 18.82% 16.26% 16.49% - - - - -
Total Cost 60,472 45,538 42,073 79,587 78,501 80,627 87,891 -21.97%
-
Net Worth 18,313 37,140 36,444 -46,381 -23,390 -50,634 -46,738 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 18,313 37,140 36,444 -46,381 -23,390 -50,634 -46,738 -
NOSH 45,899 46,600 44,498 44,173 23,437 22,325 22,235 61.76%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 27.46% 42.51% 41.92% -17.91% -19.08% -24.07% -20.12% -
ROE 125.01% 90.65% 83.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 181.63 169.97 162.78 152.80 281.28 291.07 329.06 -32.59%
EPS 49.88 72.25 68.23 -27.37 -53.66 -70.07 -66.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.797 0.819 -1.05 -0.998 -2.268 -2.102 -
Adjusted Per Share Value based on latest NOSH - 44,173
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.23 60.07 54.93 51.19 50.00 49.28 55.49 9.05%
EPS 17.36 25.53 23.03 -9.17 -9.54 -11.86 -11.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.2817 0.2764 -0.3518 -0.1774 -0.384 -0.3545 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.44 0.46 0.49 0.52 0.55 0.43 -
P/RPS 0.24 0.26 0.28 0.32 0.18 0.19 0.13 50.21%
P/EPS 0.88 0.61 0.67 -1.79 -0.97 -0.78 -0.65 -
EY 113.37 164.20 148.32 -55.85 -103.20 -127.40 -154.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.55 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.43 0.44 0.44 0.46 0.52 0.67 0.43 -
P/RPS 0.24 0.26 0.27 0.30 0.18 0.23 0.13 50.21%
P/EPS 0.86 0.61 0.64 -1.68 -0.97 -0.96 -0.65 -
EY 116.00 164.20 155.07 -59.49 -103.20 -104.59 -154.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.55 0.54 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