[EMICO] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -52.04%
YoY- 278.66%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 69,246 62,778 53,802 83,367 65,924 90,173 95,052 -5.14%
PBT -854 10,073 -1,262 29,612 -13,622 -13,678 -5,183 -25.94%
Tax -344 -73 -2,038 -6,168 500 -66 37 -
NP -1,198 10,000 -3,300 23,444 -13,122 -13,744 -5,146 -21.55%
-
NP to SH -963 4,946 -3,163 23,444 -13,122 -13,744 -5,146 -24.36%
-
Tax Rate - 0.72% - 20.83% - - - -
Total Cost 70,444 52,778 57,102 59,923 79,046 103,917 100,198 -5.70%
-
Net Worth 46,200 42,776 20,949 18,305 -23,452 -41,130 -27,563 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 46,200 42,776 20,949 18,305 -23,452 -41,130 -27,563 -
NOSH 102,666 89,117 51,097 45,878 23,499 22,268 22,228 29.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.73% 15.93% -6.13% 28.12% -19.90% -15.24% -5.41% -
ROE -2.08% 11.56% -15.10% 128.07% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 67.45 70.44 105.29 181.71 280.54 404.93 427.61 -26.48%
EPS -0.92 5.55 -3.24 51.10 -55.90 -61.70 -23.10 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.41 0.399 -0.998 -1.847 -1.24 -
Adjusted Per Share Value based on latest NOSH - 45,899
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 52.52 47.61 40.80 63.23 50.00 68.39 72.09 -5.13%
EPS -0.73 3.75 -2.40 17.78 -9.95 -10.42 -3.90 -24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3504 0.3244 0.1589 0.1388 -0.1779 -0.3119 -0.209 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.38 0.38 0.33 0.44 0.52 0.40 0.61 -
P/RPS 0.56 0.54 0.31 0.24 0.19 0.10 0.14 25.97%
P/EPS -40.51 6.85 -5.33 0.86 -0.93 -0.65 -2.63 57.70%
EY -2.47 14.61 -18.76 116.14 -107.39 -154.30 -37.95 -36.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.80 1.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.35 0.38 0.34 0.43 0.52 0.45 0.44 -
P/RPS 0.52 0.54 0.32 0.24 0.19 0.11 0.10 31.60%
P/EPS -37.31 6.85 -5.49 0.84 -0.93 -0.73 -1.90 64.21%
EY -2.68 14.61 -18.21 118.84 -107.39 -137.15 -52.61 -39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.83 1.08 0.00 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