[EMIVEST] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.74%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 538,140 437,040 414,366 408,960 406,784 321,329 308,997 44.70%
PBT 16,772 14,137 13,733 14,014 16,792 14,220 12,741 20.09%
Tax -3,968 -2,561 -4,328 -4,354 -5,176 -3,901 -3,792 3.06%
NP 12,804 11,576 9,405 9,660 11,616 10,319 8,949 26.94%
-
NP to SH 12,244 10,405 9,006 9,252 10,980 9,928 8,388 28.65%
-
Tax Rate 23.66% 18.12% 31.52% 31.07% 30.82% 27.43% 29.76% -
Total Cost 525,336 425,464 404,961 399,300 395,168 311,010 300,048 45.21%
-
Net Worth 102,033 99,628 95,985 97,074 95,895 92,437 88,842 9.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,801 - - - 4,801 - -
Div Payout % - 46.15% - - - 48.37% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 102,033 99,628 95,985 97,074 95,895 92,437 88,842 9.65%
NOSH 120,039 120,034 119,982 119,844 119,868 120,048 120,057 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.38% 2.65% 2.27% 2.36% 2.86% 3.21% 2.90% -
ROE 12.00% 10.44% 9.38% 9.53% 11.45% 10.74% 9.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 448.30 364.09 345.36 341.24 339.36 267.67 257.37 44.71%
EPS 10.20 8.67 7.51 7.72 9.16 8.27 6.99 28.62%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.85 0.83 0.80 0.81 0.80 0.77 0.74 9.67%
Adjusted Per Share Value based on latest NOSH - 119,745
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 448.33 364.10 345.21 340.71 338.90 267.70 257.43 44.70%
EPS 10.20 8.67 7.50 7.71 9.15 8.27 6.99 28.62%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.85 0.83 0.7997 0.8087 0.7989 0.7701 0.7402 9.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.51 0.58 0.67 0.62 0.59 0.62 0.56 -
P/RPS 0.11 0.16 0.19 0.18 0.17 0.23 0.22 -36.97%
P/EPS 5.00 6.69 8.93 8.03 6.44 7.50 8.02 -27.00%
EY 20.00 14.95 11.20 12.45 15.53 13.34 12.48 36.90%
DY 0.00 6.90 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 0.60 0.70 0.84 0.77 0.74 0.81 0.76 -14.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 -
Price 0.55 0.52 0.62 0.61 0.56 0.66 0.61 -
P/RPS 0.12 0.14 0.18 0.18 0.17 0.25 0.24 -36.97%
P/EPS 5.39 6.00 8.26 7.90 6.11 7.98 8.73 -27.47%
EY 18.55 16.67 12.11 12.66 16.36 12.53 11.45 37.90%
DY 0.00 7.69 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.65 0.63 0.78 0.75 0.70 0.86 0.82 -14.33%

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