[EMIVEST] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 68.56%
YoY- -1.24%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 183,128 145,321 134,535 126,265 106,294 102,785 101,696 47.85%
PBT 4,440 5,617 4,193 3,780 3,295 2,808 4,198 3.79%
Tax -1,078 -1,289 -992 684 -1,069 -883 -1,294 -11.43%
NP 3,362 4,328 3,201 4,464 2,226 1,925 2,904 10.22%
-
NP to SH 3,156 4,112 3,061 3,592 2,131 1,880 2,745 9.72%
-
Tax Rate 24.28% 22.95% 23.66% -18.10% 32.44% 31.45% 30.82% -
Total Cost 179,766 140,993 131,334 121,801 104,068 100,860 98,792 48.88%
-
Net Worth 106,799 106,696 102,033 102,113 95,775 96,993 95,895 7.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,805 - - - -
Div Payout % - - - 133.78% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,799 106,696 102,033 102,113 95,775 96,993 95,895 7.42%
NOSH 119,999 119,883 120,039 120,133 119,719 119,745 119,868 0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.84% 2.98% 2.38% 3.54% 2.09% 1.87% 2.86% -
ROE 2.96% 3.85% 3.00% 3.52% 2.23% 1.94% 2.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.61 121.22 112.08 105.10 88.79 85.84 84.84 47.74%
EPS 2.63 3.43 2.55 2.99 1.78 1.57 2.29 9.64%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.85 0.85 0.80 0.81 0.80 7.34%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 152.57 121.07 112.08 105.19 88.55 85.63 84.72 47.86%
EPS 2.63 3.43 2.55 2.99 1.78 1.57 2.29 9.64%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.8898 0.8889 0.85 0.8507 0.7979 0.8081 0.7989 7.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.53 0.51 0.58 0.67 0.62 0.59 -
P/RPS 0.31 0.44 0.46 0.55 0.75 0.72 0.70 -41.81%
P/EPS 17.87 15.45 20.00 19.40 37.64 39.49 25.76 -21.58%
EY 5.60 6.47 5.00 5.16 2.66 2.53 3.88 27.62%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.68 0.84 0.77 0.74 -19.90%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 26/05/08 28/02/08 05/11/07 22/08/07 30/05/07 -
Price 0.46 0.47 0.55 0.52 0.62 0.61 0.56 -
P/RPS 0.30 0.39 0.49 0.49 0.70 0.71 0.66 -40.79%
P/EPS 17.49 13.70 21.57 17.39 34.83 38.85 24.45 -19.96%
EY 5.72 7.30 4.64 5.75 2.87 2.57 4.09 24.98%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.65 0.61 0.78 0.75 0.70 -17.93%

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