[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.96%
YoY- 52.91%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 310,281 155,752 635,887 462,983 279,856 134,535 437,040 -20.43%
PBT 10,054 3,835 16,749 14,250 9,811 4,193 14,137 -20.34%
Tax -2,998 -1,167 -4,691 -3,359 -2,281 -992 -2,561 11.08%
NP 7,056 2,668 12,058 10,891 7,530 3,201 11,576 -28.13%
-
NP to SH 6,540 2,507 11,273 10,329 7,175 3,061 10,405 -26.64%
-
Tax Rate 29.82% 30.43% 28.01% 23.57% 23.25% 23.66% 18.12% -
Total Cost 303,225 153,084 623,829 452,092 272,326 131,334 425,464 -20.22%
-
Net Worth 114,000 109,156 106,800 106,768 106,785 102,033 99,628 9.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,800 - - - 4,801 -
Div Payout % - - 42.58% - - - 46.15% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 114,000 109,156 106,800 106,768 106,785 102,033 99,628 9.40%
NOSH 120,000 119,952 120,000 119,965 119,983 120,039 120,034 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.27% 1.71% 1.90% 2.35% 2.69% 2.38% 2.65% -
ROE 5.74% 2.30% 10.56% 9.67% 6.72% 3.00% 10.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 258.57 129.85 529.91 385.93 233.25 112.08 364.09 -20.41%
EPS 5.45 2.09 9.39 8.61 5.98 2.55 8.67 -26.63%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.91 0.89 0.89 0.89 0.85 0.83 9.42%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 258.50 129.76 529.76 385.72 233.15 112.08 364.10 -20.43%
EPS 5.45 2.09 9.39 8.61 5.98 2.55 8.67 -26.63%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.9497 0.9094 0.8898 0.8895 0.8896 0.85 0.83 9.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.49 0.41 0.47 0.53 0.51 0.58 -
P/RPS 0.22 0.38 0.08 0.12 0.23 0.46 0.16 23.67%
P/EPS 10.46 23.44 4.36 5.46 8.86 20.00 6.69 34.74%
EY 9.56 4.27 22.91 18.32 11.28 5.00 14.95 -25.79%
DY 0.00 0.00 9.76 0.00 0.00 0.00 6.90 -
P/NAPS 0.60 0.54 0.46 0.53 0.60 0.60 0.70 -9.77%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 -
Price 0.56 0.52 0.48 0.46 0.47 0.55 0.52 -
P/RPS 0.22 0.40 0.09 0.12 0.20 0.49 0.14 35.20%
P/EPS 10.28 24.88 5.11 5.34 7.86 21.57 6.00 43.23%
EY 9.73 4.02 19.57 18.72 12.72 4.64 16.67 -30.18%
DY 0.00 0.00 8.33 0.00 0.00 0.00 7.69 -
P/NAPS 0.59 0.57 0.54 0.52 0.53 0.65 0.63 -4.28%

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