[EMIVEST] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -27.98%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 89,581 74,492 78,985 78,270 82,158 81,715 74,035 13.51%
PBT 4,664 3,957 3,360 2,240 4,219 3,101 5,610 -11.55%
Tax -1,057 -1,117 -1,152 -575 -2,204 -1,342 -982 5.01%
NP 3,607 2,840 2,208 1,665 2,015 1,759 4,628 -15.27%
-
NP to SH 3,637 2,684 2,090 1,519 2,109 1,644 4,457 -12.64%
-
Tax Rate 22.66% 28.23% 34.29% 25.67% 52.24% 43.28% 17.50% -
Total Cost 85,974 71,652 76,777 76,605 80,143 79,956 69,407 15.29%
-
Net Worth 92,425 88,667 90,086 87,312 86,204 80,400 79,288 10.73%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,801 - - - 4,789 - - -
Div Payout % 132.01% - - - 227.08% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,425 88,667 90,086 87,312 86,204 80,400 79,288 10.73%
NOSH 120,033 119,821 120,114 119,606 119,728 119,999 120,134 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.03% 3.81% 2.80% 2.13% 2.45% 2.15% 6.25% -
ROE 3.94% 3.03% 2.32% 1.74% 2.45% 2.04% 5.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 74.63 62.17 65.76 65.44 68.62 68.10 61.63 13.56%
EPS 3.03 2.24 1.74 1.27 1.76 1.37 3.71 -12.59%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.77 0.74 0.75 0.73 0.72 0.67 0.66 10.79%
Adjusted Per Share Value based on latest NOSH - 119,606
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 74.63 62.06 65.80 65.21 68.45 68.08 61.68 13.50%
EPS 3.03 2.24 1.74 1.27 1.76 1.37 3.71 -12.59%
DPS 4.00 0.00 0.00 0.00 3.99 0.00 0.00 -
NAPS 0.77 0.7387 0.7505 0.7274 0.7182 0.6698 0.6606 10.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.62 0.56 0.71 0.61 0.54 0.50 0.41 -
P/RPS 0.83 0.90 1.08 0.93 0.79 0.73 0.67 15.30%
P/EPS 20.46 25.00 40.80 48.03 30.66 36.50 11.05 50.61%
EY 4.89 4.00 2.45 2.08 3.26 2.74 9.05 -33.58%
DY 6.45 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.81 0.76 0.95 0.84 0.75 0.75 0.62 19.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 12/06/06 27/02/06 29/11/05 29/08/05 -
Price 0.66 0.61 0.57 0.60 0.77 0.41 0.46 -
P/RPS 0.88 0.98 0.87 0.92 1.12 0.60 0.75 11.21%
P/EPS 21.78 27.23 32.76 47.24 43.71 29.93 12.40 45.42%
EY 4.59 3.67 3.05 2.12 2.29 3.34 8.07 -31.28%
DY 6.06 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.86 0.82 0.76 0.82 1.07 0.61 0.70 14.66%

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