[EMIVEST] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -23.25%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 154,529 155,752 172,971 183,128 145,321 134,535 126,265 14.42%
PBT 6,220 3,835 2,460 4,440 5,617 4,193 3,780 39.42%
Tax -1,831 -1,167 -1,332 -1,078 -1,289 -992 684 -
NP 4,389 2,668 1,128 3,362 4,328 3,201 4,464 -1.12%
-
NP to SH 4,033 2,507 905 3,156 4,112 3,061 3,592 8.03%
-
Tax Rate 29.44% 30.43% 54.15% 24.28% 22.95% 23.66% -18.10% -
Total Cost 150,140 153,084 171,843 179,766 140,993 131,334 121,801 14.97%
-
Net Worth 114,028 109,156 107,393 106,799 106,696 102,033 102,113 7.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,826 - - - 4,805 -
Div Payout % - - 533.33% - - - 133.78% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 114,028 109,156 107,393 106,799 106,696 102,033 102,113 7.64%
NOSH 120,029 119,952 120,666 119,999 119,883 120,039 120,133 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.84% 1.71% 0.65% 1.84% 2.98% 2.38% 3.54% -
ROE 3.54% 2.30% 0.84% 2.96% 3.85% 3.00% 3.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 128.74 129.85 143.35 152.61 121.22 112.08 105.10 14.49%
EPS 3.36 2.09 0.75 2.63 3.43 2.55 2.99 8.09%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.91 0.89 0.89 0.89 0.85 0.85 7.70%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 128.74 129.76 144.10 152.57 121.07 112.08 105.19 14.43%
EPS 3.36 2.09 0.75 2.63 3.43 2.55 2.99 8.09%
DPS 0.00 0.00 4.02 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.9094 0.8947 0.8898 0.8889 0.85 0.8507 7.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.57 0.49 0.41 0.47 0.53 0.51 0.58 -
P/RPS 0.44 0.38 0.29 0.31 0.44 0.46 0.55 -13.83%
P/EPS 16.96 23.44 54.67 17.87 15.45 20.00 19.40 -8.57%
EY 5.89 4.27 1.83 5.60 6.47 5.00 5.16 9.23%
DY 0.00 0.00 9.76 0.00 0.00 0.00 6.90 -
P/NAPS 0.60 0.54 0.46 0.53 0.60 0.60 0.68 -8.01%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 -
Price 0.56 0.52 0.48 0.46 0.47 0.55 0.52 -
P/RPS 0.43 0.40 0.33 0.30 0.39 0.49 0.49 -8.34%
P/EPS 16.67 24.88 64.00 17.49 13.70 21.57 17.39 -2.78%
EY 6.00 4.02 1.56 5.72 7.30 4.64 5.75 2.88%
DY 0.00 0.00 8.33 0.00 0.00 0.00 7.69 -
P/NAPS 0.59 0.57 0.54 0.52 0.53 0.65 0.61 -2.19%

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