[EMICO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -45.54%
YoY- 343.72%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 71,808 93,986 64,756 56,802 67,442 71,124 56,965 3.76%
PBT 620 934 1,295 1,558 1,250 686 11,014 -36.85%
Tax -20 -438 -123 -925 -1,238 -322 6,049 -
NP 600 496 1,172 633 12 364 17,064 -41.43%
-
NP to SH 737 194 1,022 594 -244 336 7,524 -31.01%
-
Tax Rate 3.23% 46.90% 9.50% 59.37% 99.04% 46.94% -54.92% -
Total Cost 71,208 93,490 63,584 56,169 67,430 70,760 39,901 9.69%
-
Net Worth 34,533 27,253 26,743 26,178 57,514 32,691 45,900 -4.44%
Dividend
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 34,533 27,253 26,743 26,178 57,514 32,691 45,900 -4.44%
NOSH 95,927 97,332 95,514 96,956 130,714 68,108 90,000 1.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.84% 0.53% 1.81% 1.11% 0.02% 0.51% 29.96% -
ROE 2.14% 0.71% 3.82% 2.27% -0.42% 1.03% 16.39% -
Per Share
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.86 96.56 67.80 58.59 51.60 104.43 63.29 2.71%
EPS 0.77 0.20 1.07 0.61 -0.19 0.49 8.36 -31.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.28 0.28 0.27 0.44 0.48 0.51 -5.41%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.46 71.28 49.11 43.08 51.15 53.94 43.20 3.77%
EPS 0.56 0.15 0.78 0.45 -0.19 0.25 5.71 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2619 0.2067 0.2028 0.1985 0.4362 0.2479 0.3481 -4.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.29 0.19 0.38 0.31 0.43 0.31 -
P/RPS 0.25 0.00 0.28 0.65 0.60 0.41 0.49 -10.19%
P/EPS 24.72 0.00 17.76 61.96 -166.07 87.16 3.71 35.40%
EY 4.05 0.00 5.63 1.61 -0.60 1.15 26.97 -26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.68 1.41 0.70 0.90 0.61 -2.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/02/13 28/02/12 28/02/11 26/11/09 27/11/08 29/11/07 29/11/06 -
Price 0.185 0.27 0.20 0.36 0.29 0.40 0.34 -
P/RPS 0.25 0.00 0.29 0.61 0.56 0.38 0.54 -11.57%
P/EPS 24.07 0.00 18.69 58.70 -155.36 81.08 4.07 32.84%
EY 4.15 0.00 5.35 1.70 -0.64 1.23 24.59 -24.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.71 1.33 0.66 0.83 0.67 -4.26%

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