[EMIVEST] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.83%
YoY- 98.24%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 604,424 451,373 306,156 156,368 635,792 475,150 310,281 55.78%
PBT 29,253 19,882 12,092 6,309 24,244 16,723 10,054 103.41%
Tax -6,809 -5,415 -2,385 -1,249 -6,638 -4,877 -2,998 72.52%
NP 22,444 14,467 9,707 5,060 17,606 11,846 7,056 115.83%
-
NP to SH 21,894 14,156 9,549 4,970 16,473 10,887 6,540 123.29%
-
Tax Rate 23.28% 27.24% 19.72% 19.80% 27.38% 29.16% 29.82% -
Total Cost 581,980 436,906 296,449 151,308 618,186 463,304 303,225 54.25%
-
Net Worth 136,780 129,563 129,559 124,850 120,022 114,031 114,000 12.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 136,780 129,563 129,559 124,850 120,022 114,031 114,000 12.87%
NOSH 119,983 119,966 119,962 120,048 120,022 120,033 120,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.71% 3.21% 3.17% 3.24% 2.77% 2.49% 2.27% -
ROE 16.01% 10.93% 7.37% 3.98% 13.72% 9.55% 5.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 503.76 376.25 255.21 130.25 529.73 395.85 258.57 55.80%
EPS 18.25 11.80 7.96 4.14 13.73 9.07 5.45 123.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.08 1.04 1.00 0.95 0.95 12.88%
Adjusted Per Share Value based on latest NOSH - 120,048
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 503.55 376.04 255.06 130.27 529.68 395.85 258.50 55.78%
EPS 18.24 11.79 7.96 4.14 13.72 9.07 5.45 123.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1395 1.0794 1.0794 1.0401 0.9999 0.95 0.9497 12.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.76 0.66 0.62 0.60 0.56 0.57 -
P/RPS 0.17 0.20 0.26 0.48 0.11 0.14 0.22 -15.75%
P/EPS 4.66 6.44 8.29 14.98 4.37 6.17 10.46 -41.58%
EY 21.47 15.53 12.06 6.68 22.87 16.20 9.56 71.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.61 0.60 0.60 0.59 0.60 15.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 25/05/10 24/02/10 23/11/09 26/08/09 -
Price 0.83 0.84 0.73 0.60 0.61 0.58 0.56 -
P/RPS 0.16 0.22 0.29 0.46 0.12 0.15 0.22 -19.08%
P/EPS 4.55 7.12 9.17 14.49 4.44 6.39 10.28 -41.83%
EY 21.99 14.05 10.90 6.90 22.50 15.64 9.73 71.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.68 0.58 0.61 0.61 0.59 15.20%

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