[EMICO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -133.18%
YoY- -162.43%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 65,175 67,231 68,994 64,528 69,992 73,461 70,655 -5.21%
PBT 561 -513 -186 -2,646 -936 1,683 11,499 -86.52%
Tax -816 -1,068 -531 -396 -381 -2,980 -1,498 -33.17%
NP -255 -1,581 -717 -3,042 -1,317 -1,297 10,001 -
-
NP to SH -545 -1,762 -919 -3,071 -1,317 -445 4,932 -
-
Tax Rate 145.45% - - - - 177.06% 13.03% -
Total Cost 65,430 68,812 69,711 67,570 71,309 74,758 60,654 5.15%
-
Net Worth 43,022 41,768 41,288 39,678 42,844 37,599 46,933 -5.61%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 43,022 41,768 41,288 39,678 42,844 37,599 46,933 -5.61%
NOSH 97,777 94,927 91,751 94,471 95,209 78,333 97,777 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -0.39% -2.35% -1.04% -4.71% -1.88% -1.77% 14.15% -
ROE -1.27% -4.22% -2.23% -7.74% -3.07% -1.18% 10.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 66.66 70.82 75.20 68.30 73.51 93.78 72.26 -5.21%
EPS -0.56 -1.86 -1.00 -3.25 -1.38 -0.57 5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.45 0.42 0.45 0.48 0.48 -5.61%
Adjusted Per Share Value based on latest NOSH - 94,471
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.52 51.08 52.42 49.03 53.18 55.81 53.68 -5.21%
EPS -0.41 -1.34 -0.70 -2.33 -1.00 -0.34 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3269 0.3173 0.3137 0.3015 0.3255 0.2857 0.3566 -5.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.31 0.35 0.43 0.38 0.43 0.52 -
P/RPS 0.48 0.44 0.47 0.63 0.52 0.46 0.72 -23.59%
P/EPS -57.41 -16.70 -34.94 -13.23 -27.47 -75.69 10.31 -
EY -1.74 -5.99 -2.86 -7.56 -3.64 -1.32 9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.78 1.02 0.84 0.90 1.08 -22.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 04/03/09 27/11/08 28/08/08 27/05/08 28/02/08 29/11/07 29/08/07 -
Price 0.31 0.29 0.34 0.35 0.35 0.40 0.37 -
P/RPS 0.47 0.41 0.45 0.51 0.48 0.43 0.51 -5.27%
P/EPS -55.62 -15.62 -33.95 -10.77 -25.30 -70.41 7.34 -
EY -1.80 -6.40 -2.95 -9.29 -3.95 -1.42 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.76 0.83 0.78 0.83 0.77 -6.12%

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