[EMIVEST] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 84.83%
YoY- -15.85%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 81,715 74,035 82,937 82,143 74,121 72,961 71,430 9.37%
PBT 3,101 5,610 2,094 1,857 1,085 1,701 2,054 31.57%
Tax -1,342 -982 -579 -164 -169 -766 -965 24.56%
NP 1,759 4,628 1,515 1,693 916 935 1,089 37.62%
-
NP to SH 1,644 4,457 1,515 1,693 916 935 1,089 31.56%
-
Tax Rate 43.28% 17.50% 27.65% 8.83% 15.58% 45.03% 46.98% -
Total Cost 79,956 69,407 81,422 80,450 73,205 72,026 70,341 8.90%
-
Net Worth 80,400 79,288 75,749 86,449 71,843 72,522 71,802 7.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,801 - - - -
Div Payout % - - - 106.38% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 80,400 79,288 75,749 86,449 71,843 72,522 71,802 7.82%
NOSH 119,999 120,134 120,238 120,068 59,869 59,935 59,835 58.96%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.15% 6.25% 1.83% 2.06% 1.24% 1.28% 1.52% -
ROE 2.04% 5.62% 2.00% 1.96% 1.28% 1.29% 1.52% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 68.10 61.63 68.98 68.41 123.80 121.73 119.38 -31.19%
EPS 1.37 3.71 1.26 1.41 1.53 1.56 1.82 -17.23%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.63 0.72 1.20 1.21 1.20 -32.17%
Adjusted Per Share Value based on latest NOSH - 120,068
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 68.08 61.68 69.10 68.43 61.75 60.78 59.51 9.37%
EPS 1.37 3.71 1.26 1.41 0.76 0.78 0.91 31.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6698 0.6606 0.6311 0.7202 0.5985 0.6042 0.5982 7.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.41 0.45 0.51 1.01 1.05 1.22 -
P/RPS 0.73 0.67 0.65 0.75 0.82 0.86 1.02 -19.97%
P/EPS 36.50 11.05 35.71 36.17 66.01 67.31 67.03 -33.29%
EY 2.74 9.05 2.80 2.76 1.51 1.49 1.49 50.04%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.71 0.71 0.84 0.87 1.02 -18.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 27/05/05 24/02/05 29/11/04 27/08/04 27/05/04 -
Price 0.41 0.46 0.40 0.49 0.55 0.93 1.15 -
P/RPS 0.60 0.75 0.58 0.72 0.44 0.76 0.96 -26.87%
P/EPS 29.93 12.40 31.75 34.75 35.95 59.62 63.19 -39.20%
EY 3.34 8.07 3.15 2.88 2.78 1.68 1.58 64.63%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.63 0.68 0.46 0.77 0.96 -26.06%

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