[EMICO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 183.74%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 28,904 53,973 34,190 30,968 33,857 34,855 27,042 1.06%
PBT -304 -85 -118 844 923 173 -1,897 -25.36%
Tax 42 -264 -194 -302 -264 -114 3,183 -49.92%
NP -262 -349 -312 542 659 59 1,286 -
-
NP to SH -214 -513 -510 546 462 64 78 -
-
Tax Rate - - - 35.78% 28.60% 65.90% - -
Total Cost 29,166 54,322 34,502 30,426 33,198 34,796 25,756 2.00%
-
Net Worth 33,574 27,101 25,981 25,417 38,499 23,630 18,352 10.13%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,574 27,101 25,981 25,417 38,499 23,630 18,352 10.13%
NOSH 95,927 96,792 96,226 94,137 85,555 49,230 45,882 12.50%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.91% -0.65% -0.91% 1.75% 1.95% 0.17% 4.76% -
ROE -0.64% -1.89% -1.96% 2.15% 1.20% 0.27% 0.43% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.13 55.76 35.53 32.90 39.57 70.80 58.94 -10.16%
EPS -0.22 -0.53 -0.53 0.58 0.54 0.13 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.28 0.27 0.27 0.45 0.48 0.40 -2.11%
Adjusted Per Share Value based on latest NOSH - 95,840
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.92 40.93 25.93 23.49 25.68 26.43 20.51 1.06%
EPS -0.16 -0.39 -0.39 0.41 0.35 0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2546 0.2055 0.197 0.1928 0.292 0.1792 0.1392 10.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.19 0.17 0.30 0.46 0.35 0.52 0.33 -
P/RPS 0.63 0.00 0.84 1.40 0.88 0.73 0.56 1.90%
P/EPS -85.17 0.00 -56.60 79.31 64.81 400.00 194.12 -
EY -1.17 0.00 -1.77 1.26 1.54 0.25 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 1.11 1.70 0.78 1.08 0.83 -6.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/11/12 25/11/11 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.19 0.28 0.28 0.34 0.34 0.37 0.34 -
P/RPS 0.63 0.00 0.79 1.03 0.86 0.52 0.58 1.33%
P/EPS -85.17 0.00 -52.83 58.62 62.96 284.62 200.00 -
EY -1.17 0.00 -1.89 1.71 1.59 0.35 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 1.04 1.26 0.76 0.77 0.85 -6.99%

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