[EMICO] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.25%
YoY- -94.65%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 51,994 67,887 79,206 64,983 105,263 77,738 54,705 -0.84%
PBT 5,571 -14,524 40,207 -15,647 -8,115 -15,978 -18,011 -
Tax 1,654 2,358 -6,539 3 78 14,878 18,011 -32.81%
NP 7,225 -12,166 33,668 -15,644 -8,037 -1,100 0 -
-
NP to SH 955 -12,243 33,668 -15,644 -8,037 -15,293 -16,592 -
-
Tax Rate -29.69% - 16.26% - - - - -
Total Cost 44,769 80,053 45,538 80,627 113,300 78,838 54,705 -3.28%
-
Net Worth 46,603 0 37,140 -50,634 -35,172 -28,151 -14,124 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 46,603 0 37,140 -50,634 -35,172 -28,151 -14,124 -
NOSH 91,379 50,961 46,600 22,325 22,289 22,448 22,208 26.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.90% -17.92% 42.51% -24.07% -7.64% -1.42% 0.00% -
ROE 2.05% 0.00% 90.65% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.90 133.21 169.97 291.07 472.26 346.29 246.32 -21.65%
EPS 1.05 -24.02 72.25 -70.07 -36.06 -68.12 -74.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.00 0.797 -2.268 -1.578 -1.254 -0.636 -
Adjusted Per Share Value based on latest NOSH - 22,325
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.50 51.58 60.18 49.37 79.98 59.06 41.56 -0.84%
EPS 0.73 -9.30 25.58 -11.89 -6.11 -11.62 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3541 0.00 0.2822 -0.3847 -0.2672 -0.2139 -0.1073 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.34 0.44 0.55 0.44 0.53 1.05 -
P/RPS 0.54 0.26 0.26 0.19 0.09 0.15 0.43 3.86%
P/EPS 29.66 -1.42 0.61 -0.78 -1.22 -0.78 -1.41 -
EY 3.37 -70.66 164.20 -127.40 -81.95 -128.53 -71.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 28/11/02 28/11/01 21/12/00 -
Price 0.34 0.33 0.44 0.67 0.38 0.63 0.94 -
P/RPS 0.60 0.25 0.26 0.23 0.08 0.18 0.38 7.90%
P/EPS 32.53 -1.37 0.61 -0.96 -1.05 -0.92 -1.26 -
EY 3.07 -72.80 164.20 -104.59 -94.89 -108.13 -79.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.55 0.00 0.00 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