[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.03%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 462,983 279,856 134,535 437,040 310,775 204,480 101,696 173.93%
PBT 14,250 9,811 4,193 14,137 10,300 7,007 4,198 125.36%
Tax -3,359 -2,281 -992 -2,561 -3,246 -2,177 -1,294 88.55%
NP 10,891 7,530 3,201 11,576 7,054 4,830 2,904 140.80%
-
NP to SH 10,329 7,175 3,061 10,405 6,755 4,626 2,745 141.33%
-
Tax Rate 23.57% 23.25% 23.66% 18.12% 31.51% 31.07% 30.82% -
Total Cost 452,092 272,326 131,334 425,464 303,721 199,650 98,792 174.87%
-
Net Worth 106,768 106,785 102,033 99,628 95,985 97,074 95,895 7.40%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,801 - - - -
Div Payout % - - - 46.15% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,768 106,785 102,033 99,628 95,985 97,074 95,895 7.40%
NOSH 119,965 119,983 120,039 120,034 119,982 119,844 119,868 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.35% 2.69% 2.38% 2.65% 2.27% 2.36% 2.86% -
ROE 9.67% 6.72% 3.00% 10.44% 7.04% 4.77% 2.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 385.93 233.25 112.08 364.09 259.02 170.62 84.84 173.78%
EPS 8.61 5.98 2.55 8.67 5.63 3.86 2.29 141.21%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.85 0.83 0.80 0.81 0.80 7.34%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 385.72 233.15 112.08 364.10 258.91 170.35 84.72 173.94%
EPS 8.61 5.98 2.55 8.67 5.63 3.85 2.29 141.21%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.8895 0.8896 0.85 0.83 0.7997 0.8087 0.7989 7.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.53 0.51 0.58 0.67 0.62 0.59 -
P/RPS 0.12 0.23 0.46 0.16 0.26 0.36 0.70 -69.04%
P/EPS 5.46 8.86 20.00 6.69 11.90 16.06 25.76 -64.35%
EY 18.32 11.28 5.00 14.95 8.40 6.23 3.88 180.65%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.70 0.84 0.77 0.74 -19.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 26/05/08 28/02/08 05/11/07 22/08/07 30/05/07 -
Price 0.46 0.47 0.55 0.52 0.62 0.61 0.56 -
P/RPS 0.12 0.20 0.49 0.14 0.24 0.36 0.66 -67.80%
P/EPS 5.34 7.86 21.57 6.00 11.01 15.80 24.45 -63.63%
EY 18.72 12.72 4.64 16.67 9.08 6.33 4.09 174.90%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.65 0.63 0.78 0.75 0.70 -17.93%

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