[EMIVEST] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.35%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 437,040 310,775 204,480 101,696 321,329 231,748 157,255 97.30%
PBT 14,137 10,300 7,007 4,198 14,220 9,556 5,599 85.11%
Tax -2,561 -3,246 -2,177 -1,294 -3,901 -2,844 -1,727 29.94%
NP 11,576 7,054 4,830 2,904 10,319 6,712 3,872 107.11%
-
NP to SH 10,405 6,755 4,626 2,745 9,928 6,291 3,608 102.21%
-
Tax Rate 18.12% 31.51% 31.07% 30.82% 27.43% 29.76% 30.84% -
Total Cost 425,464 303,721 199,650 98,792 311,010 225,036 153,383 97.05%
-
Net Worth 99,628 95,985 97,074 95,895 92,437 88,842 89,900 7.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,801 - - - 4,801 - - -
Div Payout % 46.15% - - - 48.37% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 99,628 95,985 97,074 95,895 92,437 88,842 89,900 7.06%
NOSH 120,034 119,982 119,844 119,868 120,048 120,057 119,867 0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.65% 2.27% 2.36% 2.86% 3.21% 2.90% 2.46% -
ROE 10.44% 7.04% 4.77% 2.86% 10.74% 7.08% 4.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 364.09 259.02 170.62 84.84 267.67 193.03 131.19 97.12%
EPS 8.67 5.63 3.86 2.29 8.27 5.24 3.01 102.05%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.83 0.80 0.81 0.80 0.77 0.74 0.75 6.97%
Adjusted Per Share Value based on latest NOSH - 119,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 364.10 258.91 170.35 84.72 267.70 193.07 131.01 97.30%
EPS 8.67 5.63 3.85 2.29 8.27 5.24 3.01 102.05%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.83 0.7997 0.8087 0.7989 0.7701 0.7402 0.749 7.06%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.58 0.67 0.62 0.59 0.62 0.56 0.71 -
P/RPS 0.16 0.26 0.36 0.70 0.23 0.29 0.54 -55.45%
P/EPS 6.69 11.90 16.06 25.76 7.50 10.69 23.59 -56.73%
EY 14.95 8.40 6.23 3.88 13.34 9.36 4.24 131.12%
DY 6.90 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.70 0.84 0.77 0.74 0.81 0.76 0.95 -18.37%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.52 0.62 0.61 0.56 0.66 0.61 0.57 -
P/RPS 0.14 0.24 0.36 0.66 0.25 0.32 0.43 -52.57%
P/EPS 6.00 11.01 15.80 24.45 7.98 11.64 18.94 -53.43%
EY 16.67 9.08 6.33 4.09 12.53 8.59 5.28 114.76%
DY 7.69 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.63 0.78 0.75 0.70 0.86 0.82 0.76 -11.72%

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