[EMIVEST] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -71.32%
YoY- -74.81%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 164,869 154,529 155,752 172,971 183,128 145,321 134,535 14.50%
PBT 6,668 6,220 3,835 2,460 4,440 5,617 4,193 36.20%
Tax -1,879 -1,831 -1,167 -1,332 -1,078 -1,289 -992 53.02%
NP 4,789 4,389 2,668 1,128 3,362 4,328 3,201 30.77%
-
NP to SH 4,347 4,033 2,507 905 3,156 4,112 3,061 26.31%
-
Tax Rate 28.18% 29.44% 30.43% 54.15% 24.28% 22.95% 23.66% -
Total Cost 160,080 150,140 153,084 171,843 179,766 140,993 131,334 14.09%
-
Net Worth 114,078 114,028 109,156 107,393 106,799 106,696 102,033 7.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,826 - - - -
Div Payout % - - - 533.33% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 114,078 114,028 109,156 107,393 106,799 106,696 102,033 7.71%
NOSH 120,082 120,029 119,952 120,666 119,999 119,883 120,039 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.90% 2.84% 1.71% 0.65% 1.84% 2.98% 2.38% -
ROE 3.81% 3.54% 2.30% 0.84% 2.96% 3.85% 3.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 137.30 128.74 129.85 143.35 152.61 121.22 112.08 14.47%
EPS 3.62 3.36 2.09 0.75 2.63 3.43 2.55 26.28%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.95 0.95 0.91 0.89 0.89 0.89 0.85 7.68%
Adjusted Per Share Value based on latest NOSH - 120,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 137.35 128.74 129.76 144.10 152.57 121.07 112.08 14.50%
EPS 3.62 3.36 2.09 0.75 2.63 3.43 2.55 26.28%
DPS 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
NAPS 0.9504 0.95 0.9094 0.8947 0.8898 0.8889 0.85 7.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.57 0.49 0.41 0.47 0.53 0.51 -
P/RPS 0.41 0.44 0.38 0.29 0.31 0.44 0.46 -7.37%
P/EPS 15.47 16.96 23.44 54.67 17.87 15.45 20.00 -15.72%
EY 6.46 5.89 4.27 1.83 5.60 6.47 5.00 18.60%
DY 0.00 0.00 0.00 9.76 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.54 0.46 0.53 0.60 0.60 -1.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 25/05/09 27/02/09 27/11/08 27/08/08 26/05/08 -
Price 0.58 0.56 0.52 0.48 0.46 0.47 0.55 -
P/RPS 0.42 0.43 0.40 0.33 0.30 0.39 0.49 -9.75%
P/EPS 16.02 16.67 24.88 64.00 17.49 13.70 21.57 -17.97%
EY 6.24 6.00 4.02 1.56 5.72 7.30 4.64 21.81%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.57 0.54 0.52 0.53 0.65 -4.14%

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