[EMICO] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 21.03%
YoY- -95.84%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 50,582 53,343 42,724 44,532 60,012 46,730 71,920 -5.69%
PBT 938 515 8,261 1,428 44,155 -9,675 -7,727 -
Tax -929 -242 4,537 845 -7,492 93 27 -
NP 9 273 12,798 2,273 36,663 -9,582 -7,700 -
-
NP to SH -183 252 5,643 1,525 36,663 -9,582 -7,700 -46.34%
-
Tax Rate 99.04% 46.99% -54.92% -59.17% 16.97% - - -
Total Cost 50,573 53,070 29,926 42,259 23,349 56,312 79,620 -7.27%
-
Net Worth 57,514 32,691 45,899 0 35,461 -50,539 -35,117 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 57,514 32,691 45,899 0 35,461 -50,539 -35,117 -
NOSH 130,714 68,108 90,000 51,003 44,493 22,283 22,254 34.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.02% 0.51% 29.96% 5.10% 61.09% -20.51% -10.71% -
ROE -0.32% 0.77% 12.29% 0.00% 103.39% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.70 78.32 47.47 87.31 134.88 209.70 323.17 -29.77%
EPS -0.14 0.37 6.27 1.83 82.40 -43.00 -34.60 -60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.51 0.00 0.797 -2.268 -1.578 -
Adjusted Per Share Value based on latest NOSH - 50,961
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.36 40.46 32.40 33.77 45.51 35.44 54.54 -5.69%
EPS -0.14 0.19 4.28 1.16 27.81 -7.27 -5.84 -46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4362 0.2479 0.3481 0.00 0.2689 -0.3833 -0.2663 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.43 0.31 0.34 0.44 0.55 0.44 -
P/RPS 0.80 0.55 0.65 0.39 0.33 0.26 0.14 33.67%
P/EPS -221.43 116.22 4.94 11.37 0.53 -1.28 -1.27 136.17%
EY -0.45 0.86 20.23 8.79 187.27 -78.18 -78.64 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 0.61 0.00 0.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 28/11/02 -
Price 0.29 0.40 0.34 0.33 0.44 0.67 0.38 -
P/RPS 0.75 0.51 0.72 0.38 0.33 0.32 0.12 35.68%
P/EPS -207.14 108.11 5.42 11.04 0.53 -1.56 -1.10 139.22%
EY -0.48 0.93 18.44 9.06 187.27 -64.18 -91.05 -58.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.67 0.00 0.55 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