[EMICO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[EMICO] EMICO HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.69%
YoY- -212.18%
Quarter Report
Latest QR
Upcoming QR
EMICO's Result
EMICO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 55,718 75,320 67,498 84,321 106,689 57,365 -0.58%
PBT -1,154 29,460 -13,123 -14,636 -4,728 -19,930 -43.41%
Tax -1,277 -4,231 1,034 -46 1,426 19,930 -
NP -2,431 25,229 -12,089 -14,682 -3,302 0 -
-
NP to SH -2,581 25,229 -12,089 -14,682 -4,703 -18,827 -32.78%
-
Tax Rate - 14.36% - - - - -
Total Cost 58,149 50,091 79,587 99,003 109,991 57,365 0.27%
-
Net Worth 35,248 0 -46,381 -43,891 -29,307 -25,627 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 35,248 0 -46,381 -43,891 -29,307 -25,627 -
NOSH 85,972 52,857 44,173 22,280 22,202 22,284 30.98%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -4.36% 33.50% -17.91% -17.41% -3.09% 0.00% -
ROE -7.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.81 142.50 152.80 378.46 480.53 257.42 -24.09%
EPS -3.00 47.73 -27.37 -65.90 -21.18 -84.48 -48.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.00 -1.05 -1.97 -1.32 -1.15 -
Adjusted Per Share Value based on latest NOSH - 22,280
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.26 57.12 51.19 63.95 80.91 43.51 -0.58%
EPS -1.96 19.13 -9.17 -11.13 -3.57 -14.28 -32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2673 0.00 -0.3518 -0.3329 -0.2223 -0.1944 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.32 0.43 0.49 0.35 0.48 0.50 -
P/RPS 0.49 0.30 0.32 0.09 0.10 0.19 20.84%
P/EPS -10.66 0.90 -1.79 -0.53 -2.27 -0.59 78.33%
EY -9.38 111.00 -55.85 -188.28 -44.13 -168.97 -43.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 07/06/06 27/05/05 28/05/04 30/05/03 28/05/02 30/05/01 -
Price 0.31 0.42 0.46 0.35 0.54 0.43 -
P/RPS 0.48 0.29 0.30 0.09 0.11 0.17 23.05%
P/EPS -10.33 0.88 -1.68 -0.53 -2.55 -0.51 82.45%
EY -9.68 113.64 -59.49 -188.28 -39.23 -196.48 -45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.00 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