[EMICO] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 12.29%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
Revenue 16,637 15,171 17,032 36,899 15,012 13,416 18,880 -1.72%
PBT -225 -150 -216 -225 -617 -1,071 639 -
Tax 21 21 22 -137 -55 -72 -57 -
NP -204 -129 -194 -362 -672 -1,143 582 -
-
NP to SH -222 -74 -161 -585 -652 -1,162 592 -
-
Tax Rate - - - - - - 8.92% -
Total Cost 16,841 15,300 17,226 37,261 15,684 14,559 18,298 -1.13%
-
Net Worth 31,655 31,655 33,574 25,893 43,791 39,678 43,295 -4.22%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 31,655 31,655 33,574 25,893 43,791 39,678 43,295 -4.22%
NOSH 95,927 95,927 95,927 95,901 97,313 94,471 88,358 1.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.23% -0.85% -1.14% -0.98% -4.48% -8.52% 3.08% -
ROE -0.70% -0.23% -0.48% -2.26% -1.49% -2.93% 1.37% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.34 15.82 17.76 38.48 15.43 14.20 21.37 -2.83%
EPS -0.23 -0.08 -0.17 -0.61 -0.67 -1.23 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.35 0.27 0.45 0.42 0.49 -5.30%
Adjusted Per Share Value based on latest NOSH - 91,111
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.62 11.51 12.92 27.98 11.39 10.17 14.32 -1.72%
EPS -0.17 -0.06 -0.12 -0.44 -0.49 -0.88 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2401 0.2546 0.1964 0.3321 0.3009 0.3284 -4.22%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 31/03/09 31/03/08 30/03/07 -
Price 0.22 0.195 0.19 0.19 0.30 0.43 0.37 -
P/RPS 1.27 1.23 1.07 0.00 1.94 3.03 1.73 -4.17%
P/EPS -95.06 -252.78 -113.21 0.00 -44.78 -34.96 55.22 -
EY -1.05 -0.40 -0.88 0.00 -2.23 -2.86 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.54 0.00 0.67 1.02 0.76 -1.72%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/09 31/03/08 31/03/07 CAGR
Date 28/08/14 29/08/13 30/08/12 26/08/11 28/05/09 27/05/08 29/05/07 -
Price 0.305 0.19 0.19 0.17 0.28 0.35 0.50 -
P/RPS 1.76 1.20 1.07 0.00 1.82 2.46 2.34 -3.85%
P/EPS -131.79 -246.30 -113.21 0.00 -41.79 -28.46 74.63 -
EY -0.76 -0.41 -0.88 0.00 -2.39 -3.51 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.58 0.54 0.00 0.62 0.83 1.02 -1.41%

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