[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 57.81%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 310,775 204,480 101,696 321,329 231,748 157,255 78,270 150.53%
PBT 10,300 7,007 4,198 14,220 9,556 5,599 2,240 176.26%
Tax -3,246 -2,177 -1,294 -3,901 -2,844 -1,727 -575 216.71%
NP 7,054 4,830 2,904 10,319 6,712 3,872 1,665 161.59%
-
NP to SH 6,755 4,626 2,745 9,928 6,291 3,608 1,519 170.17%
-
Tax Rate 31.51% 31.07% 30.82% 27.43% 29.76% 30.84% 25.67% -
Total Cost 303,721 199,650 98,792 311,010 225,036 153,383 76,605 150.29%
-
Net Worth 95,985 97,074 95,895 92,437 88,842 89,900 87,312 6.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,801 - - - -
Div Payout % - - - 48.37% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 95,985 97,074 95,895 92,437 88,842 89,900 87,312 6.51%
NOSH 119,982 119,844 119,868 120,048 120,057 119,867 119,606 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.27% 2.36% 2.86% 3.21% 2.90% 2.46% 2.13% -
ROE 7.04% 4.77% 2.86% 10.74% 7.08% 4.01% 1.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 259.02 170.62 84.84 267.67 193.03 131.19 65.44 150.01%
EPS 5.63 3.86 2.29 8.27 5.24 3.01 1.27 169.61%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.80 0.77 0.74 0.75 0.73 6.28%
Adjusted Per Share Value based on latest NOSH - 120,033
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 258.91 170.35 84.72 267.70 193.07 131.01 65.21 150.52%
EPS 5.63 3.85 2.29 8.27 5.24 3.01 1.27 169.61%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7997 0.8087 0.7989 0.7701 0.7402 0.749 0.7274 6.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.62 0.59 0.62 0.56 0.71 0.61 -
P/RPS 0.26 0.36 0.70 0.23 0.29 0.54 0.93 -57.21%
P/EPS 11.90 16.06 25.76 7.50 10.69 23.59 48.03 -60.51%
EY 8.40 6.23 3.88 13.34 9.36 4.24 2.08 153.38%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.74 0.81 0.76 0.95 0.84 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 28/08/06 12/06/06 -
Price 0.62 0.61 0.56 0.66 0.61 0.57 0.60 -
P/RPS 0.24 0.36 0.66 0.25 0.32 0.43 0.92 -59.13%
P/EPS 11.01 15.80 24.45 7.98 11.64 18.94 47.24 -62.09%
EY 9.08 6.33 4.09 12.53 8.59 5.28 2.12 163.50%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.70 0.86 0.82 0.76 0.82 -3.27%

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