[EMIVEST] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 34.34%
YoY- 118.72%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 155,752 172,971 183,128 145,321 134,535 126,265 106,294 28.97%
PBT 3,835 2,460 4,440 5,617 4,193 3,780 3,295 10.63%
Tax -1,167 -1,332 -1,078 -1,289 -992 684 -1,069 6.01%
NP 2,668 1,128 3,362 4,328 3,201 4,464 2,226 12.82%
-
NP to SH 2,507 905 3,156 4,112 3,061 3,592 2,131 11.43%
-
Tax Rate 30.43% 54.15% 24.28% 22.95% 23.66% -18.10% 32.44% -
Total Cost 153,084 171,843 179,766 140,993 131,334 121,801 104,068 29.31%
-
Net Worth 109,156 107,393 106,799 106,696 102,033 102,113 95,775 9.10%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,826 - - - 4,805 - -
Div Payout % - 533.33% - - - 133.78% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 109,156 107,393 106,799 106,696 102,033 102,113 95,775 9.10%
NOSH 119,952 120,666 119,999 119,883 120,039 120,133 119,719 0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.71% 0.65% 1.84% 2.98% 2.38% 3.54% 2.09% -
ROE 2.30% 0.84% 2.96% 3.85% 3.00% 3.52% 2.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 129.85 143.35 152.61 121.22 112.08 105.10 88.79 28.81%
EPS 2.09 0.75 2.63 3.43 2.55 2.99 1.78 11.28%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.91 0.89 0.89 0.89 0.85 0.85 0.80 8.95%
Adjusted Per Share Value based on latest NOSH - 119,883
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 129.76 144.10 152.57 121.07 112.08 105.19 88.55 28.98%
EPS 2.09 0.75 2.63 3.43 2.55 2.99 1.78 11.28%
DPS 0.00 4.02 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.9094 0.8947 0.8898 0.8889 0.85 0.8507 0.7979 9.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.49 0.41 0.47 0.53 0.51 0.58 0.67 -
P/RPS 0.38 0.29 0.31 0.44 0.46 0.55 0.75 -36.41%
P/EPS 23.44 54.67 17.87 15.45 20.00 19.40 37.64 -27.05%
EY 4.27 1.83 5.60 6.47 5.00 5.16 2.66 37.05%
DY 0.00 9.76 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.54 0.46 0.53 0.60 0.60 0.68 0.84 -25.49%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 05/11/07 -
Price 0.52 0.48 0.46 0.47 0.55 0.52 0.62 -
P/RPS 0.40 0.33 0.30 0.39 0.49 0.49 0.70 -31.11%
P/EPS 24.88 64.00 17.49 13.70 21.57 17.39 34.83 -20.07%
EY 4.02 1.56 5.72 7.30 4.64 5.75 2.87 25.16%
DY 0.00 8.33 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.57 0.54 0.52 0.53 0.65 0.61 0.78 -18.85%

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