[EMIVEST] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.76%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 635,792 475,150 310,281 155,752 635,887 462,983 279,856 72.55%
PBT 24,244 16,723 10,054 3,835 16,749 14,250 9,811 82.47%
Tax -6,638 -4,877 -2,998 -1,167 -4,691 -3,359 -2,281 103.43%
NP 17,606 11,846 7,056 2,668 12,058 10,891 7,530 75.88%
-
NP to SH 16,473 10,887 6,540 2,507 11,273 10,329 7,175 73.77%
-
Tax Rate 27.38% 29.16% 29.82% 30.43% 28.01% 23.57% 23.25% -
Total Cost 618,186 463,304 303,225 153,084 623,829 452,092 272,326 72.46%
-
Net Worth 120,022 114,031 114,000 109,156 106,800 106,768 106,785 8.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 4,800 - - -
Div Payout % - - - - 42.58% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 120,022 114,031 114,000 109,156 106,800 106,768 106,785 8.07%
NOSH 120,022 120,033 120,000 119,952 120,000 119,965 119,983 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.77% 2.49% 2.27% 1.71% 1.90% 2.35% 2.69% -
ROE 13.72% 9.55% 5.74% 2.30% 10.56% 9.67% 6.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 529.73 395.85 258.57 129.85 529.91 385.93 233.25 72.52%
EPS 13.73 9.07 5.45 2.09 9.39 8.61 5.98 73.77%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 0.95 0.95 0.91 0.89 0.89 0.89 8.05%
Adjusted Per Share Value based on latest NOSH - 119,952
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 529.68 395.85 258.50 129.76 529.76 385.72 233.15 72.55%
EPS 13.72 9.07 5.45 2.09 9.39 8.61 5.98 73.69%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.9999 0.95 0.9497 0.9094 0.8898 0.8895 0.8896 8.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.56 0.57 0.49 0.41 0.47 0.53 -
P/RPS 0.11 0.14 0.22 0.38 0.08 0.12 0.23 -38.76%
P/EPS 4.37 6.17 10.46 23.44 4.36 5.46 8.86 -37.49%
EY 22.87 16.20 9.56 4.27 22.91 18.32 11.28 59.98%
DY 0.00 0.00 0.00 0.00 9.76 0.00 0.00 -
P/NAPS 0.60 0.59 0.60 0.54 0.46 0.53 0.60 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.61 0.58 0.56 0.52 0.48 0.46 0.47 -
P/RPS 0.12 0.15 0.22 0.40 0.09 0.12 0.20 -28.79%
P/EPS 4.44 6.39 10.28 24.88 5.11 5.34 7.86 -31.59%
EY 22.50 15.64 9.73 4.02 19.57 18.72 12.72 46.10%
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.61 0.61 0.59 0.57 0.54 0.52 0.53 9.79%

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