[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 142.33%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 747,204 536,660 340,337 150,619 604,424 451,373 306,156 80.97%
PBT 41,945 26,268 11,886 4,263 29,253 19,882 12,092 128.63%
Tax -2,513 -5,160 -3,206 -1,314 -6,809 -5,415 -2,385 3.53%
NP 39,432 21,108 8,680 2,949 22,444 14,467 9,707 153.94%
-
NP to SH 39,315 20,746 8,561 2,883 21,894 14,156 9,549 156.22%
-
Tax Rate 5.99% 19.64% 26.97% 30.82% 23.28% 27.24% 19.72% -
Total Cost 707,772 515,552 331,657 147,670 581,980 436,906 296,449 78.35%
-
Net Worth 177,613 158,384 145,284 139,344 136,780 129,563 129,559 23.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 177,613 158,384 145,284 139,344 136,780 129,563 129,559 23.33%
NOSH 120,009 119,988 120,070 120,124 119,983 119,966 119,962 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.28% 3.93% 2.55% 1.96% 3.71% 3.21% 3.17% -
ROE 22.14% 13.10% 5.89% 2.07% 16.01% 10.93% 7.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 622.62 447.26 283.45 125.39 503.76 376.25 255.21 80.93%
EPS 32.76 17.29 7.13 2.40 18.25 11.80 7.96 156.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.32 1.21 1.16 1.14 1.08 1.08 23.30%
Adjusted Per Share Value based on latest NOSH - 120,049
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 622.50 447.10 283.54 125.48 503.55 376.04 255.06 80.97%
EPS 32.75 17.28 7.13 2.40 18.24 11.79 7.96 156.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4797 1.3195 1.2104 1.1609 1.1395 1.0794 1.0794 23.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.86 0.82 0.82 0.84 0.85 0.76 0.66 -
P/RPS 0.14 0.18 0.29 0.67 0.17 0.20 0.26 -33.73%
P/EPS 2.63 4.74 11.50 35.00 4.66 6.44 8.29 -53.38%
EY 38.09 21.09 8.70 2.86 21.47 15.53 12.06 114.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.68 0.72 0.75 0.70 0.61 -3.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 16/01/12 24/08/11 31/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.88 0.885 0.83 0.85 0.83 0.84 0.73 -
P/RPS 0.14 0.20 0.29 0.68 0.16 0.22 0.29 -38.37%
P/EPS 2.69 5.12 11.64 35.42 4.55 7.12 9.17 -55.75%
EY 37.23 19.54 8.59 2.82 21.99 14.05 10.90 126.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.69 0.73 0.73 0.78 0.68 -9.00%

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