[EMICO] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -91.73%
YoY- -295.96%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 70,490 64,756 57,195 67,231 73,461 51,994 67,887 0.60%
PBT 701 1,295 792 -513 1,683 5,571 -14,524 -
Tax -329 -123 -581 -1,068 -2,980 1,654 2,358 -
NP 372 1,172 211 -1,581 -1,297 7,225 -12,166 -
-
NP to SH 146 1,022 94 -1,762 -445 955 -12,243 -
-
Tax Rate 46.93% 9.50% 73.36% - 177.06% -29.69% - -
Total Cost 70,118 63,584 56,984 68,812 74,758 44,769 80,053 -2.09%
-
Net Worth 26,742 26,806 27,000 41,768 37,599 46,603 0 -
Dividend
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 26,742 26,806 27,000 41,768 37,599 46,603 0 -
NOSH 95,507 95,738 99,999 94,927 78,333 91,379 50,961 10.56%
Ratio Analysis
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.53% 1.81% 0.37% -2.35% -1.77% 13.90% -17.92% -
ROE 0.55% 3.81% 0.35% -4.22% -1.18% 2.05% 0.00% -
Per Share
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 73.81 67.64 57.20 70.82 93.78 56.90 133.21 -9.00%
EPS 0.15 1.07 0.09 -1.86 -0.57 1.05 -24.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.44 0.48 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,927
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.56 49.20 43.46 51.08 55.81 39.50 51.58 0.60%
EPS 0.11 0.78 0.07 -1.34 -0.34 0.73 -9.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2037 0.2051 0.3173 0.2857 0.3541 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.29 0.19 0.38 0.31 0.43 0.31 0.34 -
P/RPS 0.39 0.28 0.66 0.44 0.46 0.54 0.26 6.69%
P/EPS 189.71 17.80 404.26 -16.70 -75.69 29.66 -1.42 -
EY 0.53 5.62 0.25 -5.99 -1.32 3.37 -70.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.68 1.41 0.70 0.90 0.61 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/02/12 28/02/11 26/11/09 27/11/08 29/11/07 29/11/06 28/11/05 -
Price 0.27 0.20 0.36 0.29 0.40 0.34 0.33 -
P/RPS 0.37 0.30 0.63 0.41 0.43 0.60 0.25 6.46%
P/EPS 176.62 18.74 382.98 -15.62 -70.41 32.53 -1.37 -
EY 0.57 5.34 0.26 -6.40 -1.42 3.07 -72.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.71 1.33 0.66 0.83 0.67 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