[EMICO] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -3.23%
YoY- -21.13%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,490 70,966 67,465 67,588 64,756 66,334 64,395 6.19%
PBT 701 1,532 1,188 1,068 1,295 595 1,124 -26.94%
Tax -329 -143 -66 21 -123 -255 -597 -32.70%
NP 372 1,389 1,122 1,089 1,172 340 527 -20.67%
-
NP to SH 146 1,172 947 989 1,022 127 180 -12.99%
-
Tax Rate 46.93% 9.33% 5.56% -1.97% 9.50% 42.86% 53.11% -
Total Cost 70,118 69,577 66,343 66,499 63,584 65,994 63,868 6.40%
-
Net Worth 26,742 25,200 24,599 25,727 26,806 24,862 25,753 2.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 26,742 25,200 24,599 25,727 26,806 24,862 25,753 2.53%
NOSH 95,507 90,000 91,111 95,285 95,738 95,625 95,384 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.53% 1.96% 1.66% 1.61% 1.81% 0.51% 0.82% -
ROE 0.55% 4.65% 3.85% 3.84% 3.81% 0.51% 0.70% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.81 78.85 74.05 70.93 67.64 69.37 67.51 6.11%
EPS 0.15 1.30 1.04 1.04 1.07 0.13 0.19 -14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.27 0.28 0.26 0.27 2.44%
Adjusted Per Share Value based on latest NOSH - 95,285
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.46 53.82 51.17 51.26 49.11 50.31 48.84 6.19%
EPS 0.11 0.89 0.72 0.75 0.78 0.10 0.14 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2028 0.1911 0.1866 0.1951 0.2033 0.1886 0.1953 2.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.17 0.19 0.22 0.19 0.28 0.30 -
P/RPS 0.39 0.22 0.26 0.31 0.28 0.40 0.44 -7.70%
P/EPS 189.71 13.05 18.28 21.20 17.80 210.83 158.97 12.47%
EY 0.53 7.66 5.47 4.72 5.62 0.47 0.63 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.70 0.81 0.68 1.08 1.11 -4.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 -
Price 0.27 0.28 0.17 0.20 0.20 0.24 0.28 -
P/RPS 0.37 0.36 0.23 0.28 0.30 0.35 0.41 -6.59%
P/EPS 176.62 21.50 16.36 19.27 18.74 180.71 148.38 12.28%
EY 0.57 4.65 6.11 5.19 5.34 0.55 0.67 -10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 0.63 0.74 0.71 0.92 1.04 -5.18%

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