[EMICO] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -994.52%
YoY- -232.05%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 70,601 62,166 67,368 70,712 70,490 70,966 67,465 3.06%
PBT -1,774 -1,757 -1,529 -832 701 1,532 1,188 -
Tax 97 89 -58 -220 -329 -143 -66 -
NP -1,677 -1,668 -1,587 -1,052 372 1,389 1,122 -
-
NP to SH -1,566 -1,674 -1,549 -1,306 146 1,172 947 -
-
Tax Rate - - - - 46.93% 9.33% 5.56% -
Total Cost 72,278 63,834 68,955 71,764 70,118 69,577 66,343 5.85%
-
Net Worth 34,533 33,574 33,574 34,533 26,742 25,200 24,599 25.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 34,533 33,574 33,574 34,533 26,742 25,200 24,599 25.24%
NOSH 95,927 95,927 95,927 95,927 95,507 90,000 91,111 3.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.38% -2.68% -2.36% -1.49% 0.53% 1.96% 1.66% -
ROE -4.53% -4.99% -4.61% -3.78% 0.55% 4.65% 3.85% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 73.60 64.81 70.23 73.71 73.81 78.85 74.05 -0.40%
EPS -1.63 -1.75 -1.61 -1.36 0.15 1.30 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.36 0.28 0.28 0.27 21.03%
Adjusted Per Share Value based on latest NOSH - 95,927
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 53.64 47.23 51.18 53.73 53.56 53.92 51.26 3.05%
EPS -1.19 -1.27 -1.18 -0.99 0.11 0.89 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.2551 0.2551 0.2624 0.2032 0.1915 0.1869 25.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.19 0.25 0.29 0.17 0.19 -
P/RPS 0.26 0.29 0.27 0.34 0.39 0.22 0.26 0.00%
P/EPS -11.64 -10.89 -11.77 -18.36 189.71 13.05 18.28 -
EY -8.59 -9.18 -8.50 -5.45 0.53 7.66 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.69 1.04 0.61 0.70 -16.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.185 0.19 0.19 0.19 0.27 0.28 0.17 -
P/RPS 0.25 0.29 0.27 0.26 0.37 0.36 0.23 5.68%
P/EPS -11.33 -10.89 -11.77 -13.96 176.62 21.50 16.36 -
EY -8.82 -9.18 -8.50 -7.17 0.57 4.65 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.54 0.53 0.96 1.00 0.63 -13.08%

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