[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 27.52%
YoY- 159.07%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 157,255 78,270 320,845 238,687 156,973 82,937 300,655 -35.16%
PBT 5,599 2,240 15,022 10,803 7,703 2,094 6,697 -11.28%
Tax -1,727 -575 -4,890 -2,686 -1,344 -579 -2,064 -11.23%
NP 3,872 1,665 10,132 8,117 6,359 1,515 4,633 -11.30%
-
NP to SH 3,608 1,519 9,724 7,614 5,971 1,515 4,633 -15.39%
-
Tax Rate 30.84% 25.67% 32.55% 24.86% 17.45% 27.65% 30.82% -
Total Cost 153,383 76,605 310,713 230,570 150,614 81,422 296,022 -35.56%
-
Net Worth 89,900 87,312 86,417 80,336 79,133 75,749 86,381 2.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,800 - - - 1,799 -
Div Payout % - - 49.37% - - - 38.84% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 89,900 87,312 86,417 80,336 79,133 75,749 86,381 2.70%
NOSH 119,867 119,606 120,024 119,905 119,899 120,238 119,974 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.46% 2.13% 3.16% 3.40% 4.05% 1.83% 1.54% -
ROE 4.01% 1.74% 11.25% 9.48% 7.55% 2.00% 5.36% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 131.19 65.44 267.32 199.06 130.92 68.98 250.60 -35.12%
EPS 3.01 1.27 8.10 6.35 4.98 1.26 3.86 -15.31%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 1.50 -
NAPS 0.75 0.73 0.72 0.67 0.66 0.63 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 131.01 65.21 267.30 198.85 130.78 69.10 250.48 -35.16%
EPS 3.01 1.27 8.10 6.34 4.97 1.26 3.86 -15.31%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 1.50 -
NAPS 0.749 0.7274 0.72 0.6693 0.6593 0.6311 0.7197 2.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.71 0.61 0.54 0.50 0.41 0.45 0.51 -
P/RPS 0.54 0.93 0.20 0.25 0.31 0.65 0.20 94.25%
P/EPS 23.59 48.03 6.67 7.87 8.23 35.71 13.21 47.34%
EY 4.24 2.08 15.00 12.70 12.15 2.80 7.57 -32.12%
DY 0.00 0.00 7.41 0.00 0.00 0.00 2.94 -
P/NAPS 0.95 0.84 0.75 0.75 0.62 0.71 0.71 21.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 12/06/06 27/02/06 29/11/05 29/08/05 27/05/05 24/02/05 -
Price 0.57 0.60 0.77 0.41 0.46 0.40 0.49 -
P/RPS 0.43 0.92 0.29 0.21 0.35 0.58 0.20 66.81%
P/EPS 18.94 47.24 9.50 6.46 9.24 31.75 12.69 30.69%
EY 5.28 2.12 10.52 15.49 10.83 3.15 7.88 -23.48%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.06 -
P/NAPS 0.76 0.82 1.07 0.61 0.70 0.63 0.68 7.71%

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