[EMIVEST] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.53%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 126,265 106,294 102,785 101,696 89,581 74,492 78,985 36.60%
PBT 3,780 3,295 2,808 4,198 4,664 3,957 3,360 8.14%
Tax 684 -1,069 -883 -1,294 -1,057 -1,117 -1,152 -
NP 4,464 2,226 1,925 2,904 3,607 2,840 2,208 59.68%
-
NP to SH 3,592 2,131 1,880 2,745 3,637 2,684 2,090 43.33%
-
Tax Rate -18.10% 32.44% 31.45% 30.82% 22.66% 28.23% 34.29% -
Total Cost 121,801 104,068 100,860 98,792 85,974 71,652 76,777 35.90%
-
Net Worth 102,113 95,775 96,993 95,895 92,425 88,667 90,086 8.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,805 - - - 4,801 - - -
Div Payout % 133.78% - - - 132.01% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,113 95,775 96,993 95,895 92,425 88,667 90,086 8.68%
NOSH 120,133 119,719 119,745 119,868 120,033 119,821 120,114 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.54% 2.09% 1.87% 2.86% 4.03% 3.81% 2.80% -
ROE 3.52% 2.23% 1.94% 2.86% 3.94% 3.03% 2.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.10 88.79 85.84 84.84 74.63 62.17 65.76 36.58%
EPS 2.99 1.78 1.57 2.29 3.03 2.24 1.74 43.32%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.85 0.80 0.81 0.80 0.77 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 119,868
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 105.19 88.55 85.63 84.72 74.63 62.06 65.80 36.60%
EPS 2.99 1.78 1.57 2.29 3.03 2.24 1.74 43.32%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8507 0.7979 0.8081 0.7989 0.77 0.7387 0.7505 8.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.58 0.67 0.62 0.59 0.62 0.56 0.71 -
P/RPS 0.55 0.75 0.72 0.70 0.83 0.90 1.08 -36.15%
P/EPS 19.40 37.64 39.49 25.76 20.46 25.00 40.80 -38.99%
EY 5.16 2.66 2.53 3.88 4.89 4.00 2.45 64.08%
DY 6.90 0.00 0.00 0.00 6.45 0.00 0.00 -
P/NAPS 0.68 0.84 0.77 0.74 0.81 0.76 0.95 -19.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 05/11/07 22/08/07 30/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.52 0.62 0.61 0.56 0.66 0.61 0.57 -
P/RPS 0.49 0.70 0.71 0.66 0.88 0.98 0.87 -31.72%
P/EPS 17.39 34.83 38.85 24.45 21.78 27.23 32.76 -34.36%
EY 5.75 2.87 2.57 4.09 4.59 3.67 3.05 52.43%
DY 7.69 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.61 0.78 0.75 0.70 0.86 0.82 0.76 -13.59%

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