[EMICO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
07-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 18.4%
YoY- -110.23%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,842 51,994 53,354 55,718 53,802 67,887 71,075 -7.85%
PBT 9,429 5,571 -4,552 -1,154 -1,262 -14,524 -14,523 -
Tax 1,799 1,654 606 -1,277 -2,709 2,358 1,550 10.41%
NP 11,228 7,225 -3,946 -2,431 -3,971 -12,166 -12,973 -
-
NP to SH 4,946 955 -4,345 -2,581 -3,163 -12,243 -12,974 -
-
Tax Rate -19.08% -29.69% - - - - - -
Total Cost 51,614 44,769 57,300 58,149 57,773 80,053 84,048 -27.68%
-
Net Worth 48,102 46,603 40,074 35,248 22,568 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,102 46,603 40,074 35,248 22,568 0 0 -
NOSH 98,169 91,379 100,185 85,972 51,176 50,961 50,958 54.64%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.87% 13.90% -7.40% -4.36% -7.38% -17.92% -18.25% -
ROE 10.28% 2.05% -10.84% -7.32% -14.01% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.01 56.90 53.26 64.81 105.13 133.21 139.48 -40.41%
EPS 5.04 1.05 -4.34 -3.00 -6.18 -24.02 -25.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.40 0.41 0.441 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.75 39.50 40.54 42.33 40.88 51.58 54.00 -7.85%
EPS 3.76 0.73 -3.30 -1.96 -2.40 -9.30 -9.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3541 0.3045 0.2678 0.1715 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.31 0.33 0.32 0.33 0.34 0.40 -
P/RPS 0.59 0.54 0.62 0.49 0.31 0.26 0.29 60.35%
P/EPS 7.54 29.66 -7.61 -10.66 -5.34 -1.42 -1.57 -
EY 13.26 3.37 -13.14 -9.38 -18.73 -70.66 -63.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.83 0.78 0.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 07/06/06 28/02/06 28/11/05 29/08/05 -
Price 0.38 0.34 0.34 0.31 0.34 0.33 0.35 -
P/RPS 0.59 0.60 0.64 0.48 0.32 0.25 0.25 76.98%
P/EPS 7.54 32.53 -7.84 -10.33 -5.50 -1.37 -1.37 -
EY 13.26 3.07 -12.76 -9.68 -18.18 -72.80 -72.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.85 0.76 0.77 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