[EMIVEST] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -14.78%
YoY- 11.51%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 172,971 183,128 145,321 134,535 126,265 106,294 102,785 41.25%
PBT 2,460 4,440 5,617 4,193 3,780 3,295 2,808 -8.40%
Tax -1,332 -1,078 -1,289 -992 684 -1,069 -883 31.36%
NP 1,128 3,362 4,328 3,201 4,464 2,226 1,925 -29.86%
-
NP to SH 905 3,156 4,112 3,061 3,592 2,131 1,880 -38.44%
-
Tax Rate 54.15% 24.28% 22.95% 23.66% -18.10% 32.44% 31.45% -
Total Cost 171,843 179,766 140,993 131,334 121,801 104,068 100,860 42.42%
-
Net Worth 107,393 106,799 106,696 102,033 102,113 95,775 96,993 6.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,826 - - - 4,805 - - -
Div Payout % 533.33% - - - 133.78% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 107,393 106,799 106,696 102,033 102,113 95,775 96,993 6.99%
NOSH 120,666 119,999 119,883 120,039 120,133 119,719 119,745 0.50%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.65% 1.84% 2.98% 2.38% 3.54% 2.09% 1.87% -
ROE 0.84% 2.96% 3.85% 3.00% 3.52% 2.23% 1.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 143.35 152.61 121.22 112.08 105.10 88.79 85.84 40.53%
EPS 0.75 2.63 3.43 2.55 2.99 1.78 1.57 -38.75%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.85 0.85 0.80 0.81 6.45%
Adjusted Per Share Value based on latest NOSH - 120,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 144.10 152.57 121.07 112.08 105.19 88.55 85.63 41.25%
EPS 0.75 2.63 3.43 2.55 2.99 1.78 1.57 -38.75%
DPS 4.02 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8947 0.8898 0.8889 0.85 0.8507 0.7979 0.8081 6.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.47 0.53 0.51 0.58 0.67 0.62 -
P/RPS 0.29 0.31 0.44 0.46 0.55 0.75 0.72 -45.31%
P/EPS 54.67 17.87 15.45 20.00 19.40 37.64 39.49 24.09%
EY 1.83 5.60 6.47 5.00 5.16 2.66 2.53 -19.34%
DY 9.76 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 0.46 0.53 0.60 0.60 0.68 0.84 0.77 -28.95%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 26/05/08 28/02/08 05/11/07 22/08/07 -
Price 0.48 0.46 0.47 0.55 0.52 0.62 0.61 -
P/RPS 0.33 0.30 0.39 0.49 0.49 0.70 0.71 -39.85%
P/EPS 64.00 17.49 13.70 21.57 17.39 34.83 38.85 39.27%
EY 1.56 5.72 7.30 4.64 5.75 2.87 2.57 -28.20%
DY 8.33 0.00 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 0.54 0.52 0.53 0.65 0.61 0.78 0.75 -19.58%

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