[EMICO] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -189.19%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 20,499 15,956 20,441 15,975 11,980 14,344 18,589 1.64%
PBT 361 1,461 1,994 -466 -946 2,452 46,435 -55.47%
Tax -53 -247 -192 -57 655 -1,228 -7,009 -55.68%
NP 308 1,214 1,802 -523 -291 1,224 39,426 -55.43%
-
NP to SH 124 1,198 1,624 -528 -541 1,223 39,426 -61.70%
-
Tax Rate 14.68% 16.91% 9.63% - - 50.08% 15.09% -
Total Cost 20,191 14,742 18,639 16,498 12,271 13,120 -20,837 -
-
Net Worth 25,753 25,876 41,288 46,933 40,074 0 36,444 -5.62%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 25,753 25,876 41,288 46,933 40,074 0 36,444 -5.62%
NOSH 95,384 95,840 91,751 97,777 100,185 50,958 44,498 13.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.50% 7.61% 8.82% -3.27% -2.43% 8.53% 212.09% -
ROE 0.48% 4.63% 3.93% -1.13% -1.35% 0.00% 108.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.49 16.65 22.28 16.34 11.96 28.15 41.77 -10.48%
EPS 0.13 1.25 1.77 -0.54 -0.54 1.48 88.60 -66.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.45 0.48 0.40 0.00 0.819 -16.87%
Adjusted Per Share Value based on latest NOSH - 97,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.57 12.12 15.53 12.14 9.10 10.90 14.12 1.64%
EPS 0.09 0.91 1.23 -0.40 -0.41 0.93 29.96 -61.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.1966 0.3137 0.3566 0.3045 0.00 0.2769 -5.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.30 0.46 0.35 0.52 0.33 0.40 0.46 -
P/RPS 1.40 2.76 1.57 3.18 2.76 1.42 1.10 4.09%
P/EPS 230.77 36.80 19.77 -96.30 -61.11 16.67 0.52 176.05%
EY 0.43 2.72 5.06 -1.04 -1.64 6.00 192.61 -63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.70 0.78 1.08 0.83 0.00 0.56 12.07%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.28 0.34 0.34 0.37 0.34 0.35 0.44 -
P/RPS 1.30 2.04 1.53 2.26 2.84 1.24 1.05 3.62%
P/EPS 215.38 27.20 19.21 -68.52 -62.96 14.58 0.50 174.68%
EY 0.46 3.68 5.21 -1.46 -1.59 6.86 201.36 -63.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 0.76 0.77 0.85 0.00 0.54 11.53%

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