[EMIVEST] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.51%
YoY- 72.45%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 106,294 102,785 101,696 89,581 74,492 78,985 78,270 22.61%
PBT 3,295 2,808 4,198 4,664 3,957 3,360 2,240 29.31%
Tax -1,069 -883 -1,294 -1,057 -1,117 -1,152 -575 51.13%
NP 2,226 1,925 2,904 3,607 2,840 2,208 1,665 21.33%
-
NP to SH 2,131 1,880 2,745 3,637 2,684 2,090 1,519 25.29%
-
Tax Rate 32.44% 31.45% 30.82% 22.66% 28.23% 34.29% 25.67% -
Total Cost 104,068 100,860 98,792 85,974 71,652 76,777 76,605 22.63%
-
Net Worth 95,775 96,993 95,895 92,425 88,667 90,086 87,312 6.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,801 - - - -
Div Payout % - - - 132.01% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 95,775 96,993 95,895 92,425 88,667 90,086 87,312 6.35%
NOSH 119,719 119,745 119,868 120,033 119,821 120,114 119,606 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.09% 1.87% 2.86% 4.03% 3.81% 2.80% 2.13% -
ROE 2.23% 1.94% 2.86% 3.94% 3.03% 2.32% 1.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.79 85.84 84.84 74.63 62.17 65.76 65.44 22.53%
EPS 1.78 1.57 2.29 3.03 2.24 1.74 1.27 25.21%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.80 0.77 0.74 0.75 0.73 6.28%
Adjusted Per Share Value based on latest NOSH - 120,033
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.55 85.63 84.72 74.63 62.06 65.80 65.21 22.60%
EPS 1.78 1.57 2.29 3.03 2.24 1.74 1.27 25.21%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7979 0.8081 0.7989 0.77 0.7387 0.7505 0.7274 6.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.62 0.59 0.62 0.56 0.71 0.61 -
P/RPS 0.75 0.72 0.70 0.83 0.90 1.08 0.93 -13.34%
P/EPS 37.64 39.49 25.76 20.46 25.00 40.80 48.03 -14.98%
EY 2.66 2.53 3.88 4.89 4.00 2.45 2.08 17.80%
DY 0.00 0.00 0.00 6.45 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.74 0.81 0.76 0.95 0.84 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 28/08/06 12/06/06 -
Price 0.62 0.61 0.56 0.66 0.61 0.57 0.60 -
P/RPS 0.70 0.71 0.66 0.88 0.98 0.87 0.92 -16.64%
P/EPS 34.83 38.85 24.45 21.78 27.23 32.76 47.24 -18.37%
EY 2.87 2.57 4.09 4.59 3.67 3.05 2.12 22.35%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.70 0.86 0.82 0.76 0.82 -3.27%

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