[EMIVEST] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -10.51%
YoY- 39.12%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 82,158 81,715 74,035 82,937 82,143 74,121 72,961 8.21%
PBT 4,219 3,101 5,610 2,094 1,857 1,085 1,701 82.92%
Tax -2,204 -1,342 -982 -579 -164 -169 -766 101.90%
NP 2,015 1,759 4,628 1,515 1,693 916 935 66.61%
-
NP to SH 2,109 1,644 4,457 1,515 1,693 916 935 71.73%
-
Tax Rate 52.24% 43.28% 17.50% 27.65% 8.83% 15.58% 45.03% -
Total Cost 80,143 79,956 69,407 81,422 80,450 73,205 72,026 7.35%
-
Net Worth 86,204 80,400 79,288 75,749 86,449 71,843 72,522 12.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,789 - - - 1,801 - - -
Div Payout % 227.08% - - - 106.38% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 86,204 80,400 79,288 75,749 86,449 71,843 72,522 12.17%
NOSH 119,728 119,999 120,134 120,238 120,068 59,869 59,935 58.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.45% 2.15% 6.25% 1.83% 2.06% 1.24% 1.28% -
ROE 2.45% 2.04% 5.62% 2.00% 1.96% 1.28% 1.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.62 68.10 61.63 68.98 68.41 123.80 121.73 -31.68%
EPS 1.76 1.37 3.71 1.26 1.41 1.53 1.56 8.35%
DPS 4.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.72 0.67 0.66 0.63 0.72 1.20 1.21 -29.18%
Adjusted Per Share Value based on latest NOSH - 120,238
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.45 68.08 61.68 69.10 68.43 61.75 60.78 8.22%
EPS 1.76 1.37 3.71 1.26 1.41 0.76 0.78 71.77%
DPS 3.99 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.7182 0.6698 0.6606 0.6311 0.7202 0.5985 0.6042 12.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.54 0.50 0.41 0.45 0.51 1.01 1.05 -
P/RPS 0.79 0.73 0.67 0.65 0.75 0.82 0.86 -5.48%
P/EPS 30.66 36.50 11.05 35.71 36.17 66.01 67.31 -40.71%
EY 3.26 2.74 9.05 2.80 2.76 1.51 1.49 68.29%
DY 7.41 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.75 0.75 0.62 0.71 0.71 0.84 0.87 -9.39%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 27/05/05 24/02/05 29/11/04 27/08/04 -
Price 0.77 0.41 0.46 0.40 0.49 0.55 0.93 -
P/RPS 1.12 0.60 0.75 0.58 0.72 0.44 0.76 29.40%
P/EPS 43.71 29.93 12.40 31.75 34.75 35.95 59.62 -18.64%
EY 2.29 3.34 8.07 3.15 2.88 2.78 1.68 22.86%
DY 5.19 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 1.07 0.61 0.70 0.63 0.68 0.46 0.77 24.45%

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