[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.71%
YoY- 109.89%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 231,748 157,255 78,270 320,845 238,687 156,973 82,937 98.26%
PBT 9,556 5,599 2,240 15,022 10,803 7,703 2,094 174.87%
Tax -2,844 -1,727 -575 -4,890 -2,686 -1,344 -579 188.67%
NP 6,712 3,872 1,665 10,132 8,117 6,359 1,515 169.50%
-
NP to SH 6,291 3,608 1,519 9,724 7,614 5,971 1,515 158.12%
-
Tax Rate 29.76% 30.84% 25.67% 32.55% 24.86% 17.45% 27.65% -
Total Cost 225,036 153,383 76,605 310,713 230,570 150,614 81,422 96.82%
-
Net Worth 88,842 89,900 87,312 86,417 80,336 79,133 75,749 11.20%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,800 - - - -
Div Payout % - - - 49.37% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 88,842 89,900 87,312 86,417 80,336 79,133 75,749 11.20%
NOSH 120,057 119,867 119,606 120,024 119,905 119,899 120,238 -0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.90% 2.46% 2.13% 3.16% 3.40% 4.05% 1.83% -
ROE 7.08% 4.01% 1.74% 11.25% 9.48% 7.55% 2.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 193.03 131.19 65.44 267.32 199.06 130.92 68.98 98.45%
EPS 5.24 3.01 1.27 8.10 6.35 4.98 1.26 158.38%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.73 0.72 0.67 0.66 0.63 11.31%
Adjusted Per Share Value based on latest NOSH - 119,728
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 193.07 131.01 65.21 267.30 198.85 130.78 69.10 98.25%
EPS 5.24 3.01 1.27 8.10 6.34 4.97 1.26 158.38%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7402 0.749 0.7274 0.72 0.6693 0.6593 0.6311 11.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.56 0.71 0.61 0.54 0.50 0.41 0.45 -
P/RPS 0.29 0.54 0.93 0.20 0.25 0.31 0.65 -41.58%
P/EPS 10.69 23.59 48.03 6.67 7.87 8.23 35.71 -55.21%
EY 9.36 4.24 2.08 15.00 12.70 12.15 2.80 123.40%
DY 0.00 0.00 0.00 7.41 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.84 0.75 0.75 0.62 0.71 4.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 12/06/06 27/02/06 29/11/05 29/08/05 27/05/05 -
Price 0.61 0.57 0.60 0.77 0.41 0.46 0.40 -
P/RPS 0.32 0.43 0.92 0.29 0.21 0.35 0.58 -32.70%
P/EPS 11.64 18.94 47.24 9.50 6.46 9.24 31.75 -48.74%
EY 8.59 5.28 2.12 10.52 15.49 10.83 3.15 95.06%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.82 1.07 0.61 0.70 0.63 19.19%

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