[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 74.36%
YoY- -17.38%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 204,480 101,696 321,329 231,748 157,255 78,270 320,845 -26.00%
PBT 7,007 4,198 14,220 9,556 5,599 2,240 15,022 -39.93%
Tax -2,177 -1,294 -3,901 -2,844 -1,727 -575 -4,890 -41.78%
NP 4,830 2,904 10,319 6,712 3,872 1,665 10,132 -39.05%
-
NP to SH 4,626 2,745 9,928 6,291 3,608 1,519 9,724 -39.14%
-
Tax Rate 31.07% 30.82% 27.43% 29.76% 30.84% 25.67% 32.55% -
Total Cost 199,650 98,792 311,010 225,036 153,383 76,605 310,713 -25.59%
-
Net Worth 97,074 95,895 92,437 88,842 89,900 87,312 86,417 8.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,801 - - - 4,800 -
Div Payout % - - 48.37% - - - 49.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 97,074 95,895 92,437 88,842 89,900 87,312 86,417 8.08%
NOSH 119,844 119,868 120,048 120,057 119,867 119,606 120,024 -0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.36% 2.86% 3.21% 2.90% 2.46% 2.13% 3.16% -
ROE 4.77% 2.86% 10.74% 7.08% 4.01% 1.74% 11.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 170.62 84.84 267.67 193.03 131.19 65.44 267.32 -25.93%
EPS 3.86 2.29 8.27 5.24 3.01 1.27 8.10 -39.07%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.81 0.80 0.77 0.74 0.75 0.73 0.72 8.19%
Adjusted Per Share Value based on latest NOSH - 119,821
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 170.35 84.72 267.70 193.07 131.01 65.21 267.30 -26.00%
EPS 3.85 2.29 8.27 5.24 3.01 1.27 8.10 -39.17%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.8087 0.7989 0.7701 0.7402 0.749 0.7274 0.72 8.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.62 0.59 0.62 0.56 0.71 0.61 0.54 -
P/RPS 0.36 0.70 0.23 0.29 0.54 0.93 0.20 48.13%
P/EPS 16.06 25.76 7.50 10.69 23.59 48.03 6.67 79.93%
EY 6.23 3.88 13.34 9.36 4.24 2.08 15.00 -44.42%
DY 0.00 0.00 6.45 0.00 0.00 0.00 7.41 -
P/NAPS 0.77 0.74 0.81 0.76 0.95 0.84 0.75 1.77%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 30/05/07 26/02/07 27/11/06 28/08/06 12/06/06 27/02/06 -
Price 0.61 0.56 0.66 0.61 0.57 0.60 0.77 -
P/RPS 0.36 0.66 0.25 0.32 0.43 0.92 0.29 15.55%
P/EPS 15.80 24.45 7.98 11.64 18.94 47.24 9.50 40.50%
EY 6.33 4.09 12.53 8.59 5.28 2.12 10.52 -28.79%
DY 0.00 0.00 6.06 0.00 0.00 0.00 5.19 -
P/NAPS 0.75 0.70 0.86 0.82 0.76 0.82 1.07 -21.14%

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