[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.25%
YoY- 30.03%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 340,337 150,619 604,424 451,373 306,156 156,368 635,792 -34.14%
PBT 11,886 4,263 29,253 19,882 12,092 6,309 24,244 -37.90%
Tax -3,206 -1,314 -6,809 -5,415 -2,385 -1,249 -6,638 -38.52%
NP 8,680 2,949 22,444 14,467 9,707 5,060 17,606 -37.67%
-
NP to SH 8,561 2,883 21,894 14,156 9,549 4,970 16,473 -35.43%
-
Tax Rate 26.97% 30.82% 23.28% 27.24% 19.72% 19.80% 27.38% -
Total Cost 331,657 147,670 581,980 436,906 296,449 151,308 618,186 -34.04%
-
Net Worth 145,284 139,344 136,780 129,563 129,559 124,850 120,022 13.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 145,284 139,344 136,780 129,563 129,559 124,850 120,022 13.62%
NOSH 120,070 120,124 119,983 119,966 119,962 120,048 120,022 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.55% 1.96% 3.71% 3.21% 3.17% 3.24% 2.77% -
ROE 5.89% 2.07% 16.01% 10.93% 7.37% 3.98% 13.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 283.45 125.39 503.76 376.25 255.21 130.25 529.73 -34.16%
EPS 7.13 2.40 18.25 11.80 7.96 4.14 13.73 -35.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.14 1.08 1.08 1.04 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 283.54 125.48 503.55 376.04 255.06 130.27 529.68 -34.14%
EPS 7.13 2.40 18.24 11.79 7.96 4.14 13.72 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2104 1.1609 1.1395 1.0794 1.0794 1.0401 0.9999 13.62%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.84 0.85 0.76 0.66 0.62 0.60 -
P/RPS 0.29 0.67 0.17 0.20 0.26 0.48 0.11 91.17%
P/EPS 11.50 35.00 4.66 6.44 8.29 14.98 4.37 90.94%
EY 8.70 2.86 21.47 15.53 12.06 6.68 22.87 -47.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.75 0.70 0.61 0.60 0.60 8.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 28/02/11 29/11/10 30/08/10 25/05/10 24/02/10 -
Price 0.83 0.85 0.83 0.84 0.73 0.60 0.61 -
P/RPS 0.29 0.68 0.16 0.22 0.29 0.46 0.12 80.37%
P/EPS 11.64 35.42 4.55 7.12 9.17 14.49 4.44 90.46%
EY 8.59 2.82 21.99 14.05 10.90 6.90 22.50 -47.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.73 0.78 0.68 0.58 0.61 8.58%

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