[EMIVEST] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 92.13%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 150,619 604,424 451,373 306,156 156,368 635,792 475,150 -53.54%
PBT 4,263 29,253 19,882 12,092 6,309 24,244 16,723 -59.82%
Tax -1,314 -6,809 -5,415 -2,385 -1,249 -6,638 -4,877 -58.31%
NP 2,949 22,444 14,467 9,707 5,060 17,606 11,846 -60.46%
-
NP to SH 2,883 21,894 14,156 9,549 4,970 16,473 10,887 -58.79%
-
Tax Rate 30.82% 23.28% 27.24% 19.72% 19.80% 27.38% 29.16% -
Total Cost 147,670 581,980 436,906 296,449 151,308 618,186 463,304 -53.37%
-
Net Worth 139,344 136,780 129,563 129,559 124,850 120,022 114,031 14.31%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 139,344 136,780 129,563 129,559 124,850 120,022 114,031 14.31%
NOSH 120,124 119,983 119,966 119,962 120,048 120,022 120,033 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.96% 3.71% 3.21% 3.17% 3.24% 2.77% 2.49% -
ROE 2.07% 16.01% 10.93% 7.37% 3.98% 13.72% 9.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 125.39 503.76 376.25 255.21 130.25 529.73 395.85 -53.56%
EPS 2.40 18.25 11.80 7.96 4.14 13.73 9.07 -58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.08 1.08 1.04 1.00 0.95 14.25%
Adjusted Per Share Value based on latest NOSH - 119,869
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 125.48 503.55 376.04 255.06 130.27 529.68 395.85 -53.54%
EPS 2.40 18.24 11.79 7.96 4.14 13.72 9.07 -58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1609 1.1395 1.0794 1.0794 1.0401 0.9999 0.95 14.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.84 0.85 0.76 0.66 0.62 0.60 0.56 -
P/RPS 0.67 0.17 0.20 0.26 0.48 0.11 0.14 184.25%
P/EPS 35.00 4.66 6.44 8.29 14.98 4.37 6.17 218.40%
EY 2.86 21.47 15.53 12.06 6.68 22.87 16.20 -68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.70 0.61 0.60 0.60 0.59 14.21%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 29/11/10 30/08/10 25/05/10 24/02/10 23/11/09 -
Price 0.85 0.83 0.84 0.73 0.60 0.61 0.58 -
P/RPS 0.68 0.16 0.22 0.29 0.46 0.12 0.15 174.16%
P/EPS 35.42 4.55 7.12 9.17 14.49 4.44 6.39 213.53%
EY 2.82 21.99 14.05 10.90 6.90 22.50 15.64 -68.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.78 0.68 0.58 0.61 0.61 12.73%

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