[EMIVEST] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -31.51%
YoY- -10.05%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 134,535 126,265 106,294 102,785 101,696 89,581 74,492 48.24%
PBT 4,193 3,780 3,295 2,808 4,198 4,664 3,957 3.93%
Tax -992 684 -1,069 -883 -1,294 -1,057 -1,117 -7.60%
NP 3,201 4,464 2,226 1,925 2,904 3,607 2,840 8.29%
-
NP to SH 3,061 3,592 2,131 1,880 2,745 3,637 2,684 9.14%
-
Tax Rate 23.66% -18.10% 32.44% 31.45% 30.82% 22.66% 28.23% -
Total Cost 131,334 121,801 104,068 100,860 98,792 85,974 71,652 49.71%
-
Net Worth 102,033 102,113 95,775 96,993 95,895 92,425 88,667 9.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,805 - - - 4,801 - -
Div Payout % - 133.78% - - - 132.01% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 102,033 102,113 95,775 96,993 95,895 92,425 88,667 9.80%
NOSH 120,039 120,133 119,719 119,745 119,868 120,033 119,821 0.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.38% 3.54% 2.09% 1.87% 2.86% 4.03% 3.81% -
ROE 3.00% 3.52% 2.23% 1.94% 2.86% 3.94% 3.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.08 105.10 88.79 85.84 84.84 74.63 62.17 48.07%
EPS 2.55 2.99 1.78 1.57 2.29 3.03 2.24 9.01%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.85 0.85 0.80 0.81 0.80 0.77 0.74 9.67%
Adjusted Per Share Value based on latest NOSH - 119,745
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.08 105.19 88.55 85.63 84.72 74.63 62.06 48.24%
EPS 2.55 2.99 1.78 1.57 2.29 3.03 2.24 9.01%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.85 0.8507 0.7979 0.8081 0.7989 0.77 0.7387 9.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.51 0.58 0.67 0.62 0.59 0.62 0.56 -
P/RPS 0.46 0.55 0.75 0.72 0.70 0.83 0.90 -36.04%
P/EPS 20.00 19.40 37.64 39.49 25.76 20.46 25.00 -13.81%
EY 5.00 5.16 2.66 2.53 3.88 4.89 4.00 16.02%
DY 0.00 6.90 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 0.60 0.68 0.84 0.77 0.74 0.81 0.76 -14.56%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 -
Price 0.55 0.52 0.62 0.61 0.56 0.66 0.61 -
P/RPS 0.49 0.49 0.70 0.71 0.66 0.88 0.98 -36.97%
P/EPS 21.57 17.39 34.83 38.85 24.45 21.78 27.23 -14.37%
EY 4.64 5.75 2.87 2.57 4.09 4.59 3.67 16.90%
DY 0.00 7.69 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.65 0.61 0.78 0.75 0.70 0.86 0.82 -14.33%

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