[EMICO] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -387.48%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 68,128 73,798 66,092 60,048 53,664 75,520 60,248 1.98%
PBT -864 -450 -2,824 -2,468 -4,284 2,556 -3,804 -21.09%
Tax 88 -274 0 -220 -288 -228 6,280 -49.45%
NP -776 -724 -2,824 -2,688 -4,572 2,328 2,476 -
-
NP to SH -644 -1,170 -2,668 -2,608 -4,648 2,368 2,476 -
-
Tax Rate - - - - - 8.92% - -
Total Cost 68,904 74,522 68,916 62,736 58,236 73,192 57,772 2.85%
-
Net Worth 33,574 25,893 25,727 43,791 39,678 43,295 35,248 -0.77%
Dividend
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 33,574 25,893 25,727 43,791 39,678 43,295 35,248 -0.77%
NOSH 95,927 95,901 95,285 97,313 94,471 88,358 85,972 1.76%
Ratio Analysis
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -1.14% -0.98% -4.27% -4.48% -8.52% 3.08% 4.11% -
ROE -1.92% -4.52% -10.37% -5.96% -11.71% 5.47% 7.02% -
Per Share
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 71.02 76.95 69.36 61.71 56.80 85.47 70.08 0.21%
EPS -0.68 -1.22 -2.80 -2.68 -4.92 2.68 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.27 0.27 0.45 0.42 0.49 0.41 -2.49%
Adjusted Per Share Value based on latest NOSH - 97,313
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 51.67 55.97 50.12 45.54 40.70 57.28 45.69 1.98%
EPS -0.49 -0.89 -2.02 -1.98 -3.53 1.80 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2546 0.1964 0.1951 0.3321 0.3009 0.3284 0.2673 -0.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 31/03/11 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.19 0.22 0.30 0.43 0.37 0.32 -
P/RPS 0.27 0.00 0.32 0.49 0.76 0.43 0.46 -8.16%
P/EPS -28.30 0.00 -7.86 -11.19 -8.74 13.81 11.11 -
EY -3.53 0.00 -12.73 -8.93 -11.44 7.24 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.81 0.67 1.02 0.76 0.78 -5.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 31/03/11 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/08/12 26/08/11 30/05/11 28/05/09 27/05/08 29/05/07 07/06/06 -
Price 0.19 0.17 0.20 0.28 0.35 0.50 0.31 -
P/RPS 0.27 0.00 0.29 0.45 0.62 0.58 0.44 -7.51%
P/EPS -28.30 0.00 -7.14 -10.45 -7.11 18.66 10.76 -
EY -3.53 0.00 -14.00 -9.57 -14.06 5.36 9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.74 0.62 0.83 1.02 0.76 -5.31%

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