[EMICO] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -85.65%
YoY- 139.05%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 87,108 62,166 70,966 64,395 62,286 68,994 70,655 3.40%
PBT -469 -1,757 1,532 1,124 482 -186 11,499 -
Tax 65 89 -143 -597 -854 -531 -1,498 -
NP -404 -1,668 1,389 527 -372 -717 10,001 -
-
NP to SH 17 -1,674 1,172 180 -461 -919 4,932 -59.59%
-
Tax Rate - - 9.33% 53.11% 177.18% - 13.03% -
Total Cost 87,512 63,834 69,577 63,868 62,658 69,711 60,654 6.03%
-
Net Worth 33,574 33,574 25,200 25,753 25,876 41,288 46,933 -5.21%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 33,574 33,574 25,200 25,753 25,876 41,288 46,933 -5.21%
NOSH 95,927 95,927 90,000 95,384 95,840 91,751 97,777 -0.30%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -0.46% -2.68% 1.96% 0.82% -0.60% -1.04% 14.15% -
ROE 0.05% -4.99% 4.65% 0.70% -1.78% -2.23% 10.51% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 90.81 64.81 78.85 67.51 64.99 75.20 72.26 3.71%
EPS 0.02 -1.75 1.30 0.19 -0.48 -1.00 5.04 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.28 0.27 0.27 0.45 0.48 -4.92%
Adjusted Per Share Value based on latest NOSH - 95,384
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.06 47.15 53.82 48.84 47.24 52.33 53.59 3.39%
EPS 0.01 -1.27 0.89 0.14 -0.35 -0.70 3.74 -61.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2546 0.2546 0.1911 0.1953 0.1963 0.3131 0.3559 -5.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.20 0.19 0.17 0.30 0.46 0.35 0.52 -
P/RPS 0.22 0.29 0.22 0.44 0.71 0.47 0.72 -17.26%
P/EPS 1,128.55 -10.89 13.05 158.97 -95.63 -34.94 10.31 111.78%
EY 0.09 -9.18 7.66 0.63 -1.05 -2.86 9.70 -52.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.61 1.11 1.70 0.78 1.08 -9.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/11/13 29/11/12 25/11/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.20 0.19 0.28 0.28 0.34 0.34 0.37 -
P/RPS 0.22 0.29 0.36 0.41 0.52 0.45 0.51 -12.57%
P/EPS 1,128.55 -10.89 21.50 148.38 -70.68 -33.95 7.34 123.59%
EY 0.09 -9.18 4.65 0.67 -1.41 -2.95 13.63 -55.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 1.00 1.04 1.26 0.76 0.77 -4.69%

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