[EMIVEST] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.76%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 620,562 559,712 408,960 314,510 313,946 288,782 218,122 19.01%
PBT 20,108 19,622 14,014 11,198 15,406 7,508 12,344 8.46%
Tax -5,996 -4,562 -4,354 -3,454 -2,688 -3,462 -3,564 9.04%
NP 14,112 15,060 9,660 7,744 12,718 4,046 8,780 8.22%
-
NP to SH 13,080 14,350 9,252 7,216 11,942 4,046 8,780 6.86%
-
Tax Rate 29.82% 23.25% 31.07% 30.84% 17.45% 46.11% 28.87% -
Total Cost 606,450 544,652 399,300 306,766 301,228 284,736 209,342 19.37%
-
Net Worth 114,000 106,785 97,074 89,900 79,133 72,635 40,007 19.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 114,000 106,785 97,074 89,900 79,133 72,635 40,007 19.04%
NOSH 120,000 119,983 119,844 119,867 119,899 60,029 40,007 20.07%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.27% 2.69% 2.36% 2.46% 4.05% 1.40% 4.03% -
ROE 11.47% 13.44% 9.53% 8.03% 15.09% 5.57% 21.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 517.14 466.49 341.24 262.38 261.84 481.07 545.20 -0.87%
EPS 10.90 11.96 7.72 6.02 9.96 6.74 14.64 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.81 0.75 0.66 1.21 1.00 -0.85%
Adjusted Per Share Value based on latest NOSH - 120,114
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 517.00 466.30 340.71 262.02 261.55 240.59 181.72 19.01%
EPS 10.90 11.96 7.71 6.01 9.95 3.37 7.31 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9497 0.8896 0.8087 0.749 0.6593 0.6051 0.3333 19.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.57 0.53 0.62 0.71 0.41 1.05 1.93 -
P/RPS 0.11 0.11 0.18 0.27 0.16 0.22 0.35 -17.52%
P/EPS 5.23 4.43 8.03 11.79 4.12 15.58 8.79 -8.28%
EY 19.12 22.57 12.45 8.48 24.29 6.42 11.37 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.77 0.95 0.62 0.87 1.93 -17.67%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 22/08/07 28/08/06 29/08/05 27/08/04 25/08/03 -
Price 0.56 0.47 0.61 0.57 0.46 0.93 3.60 -
P/RPS 0.11 0.10 0.18 0.22 0.18 0.19 0.66 -25.79%
P/EPS 5.14 3.93 7.90 9.47 4.62 13.80 16.40 -17.56%
EY 19.46 25.45 12.66 10.56 21.65 7.25 6.10 21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.75 0.76 0.70 0.77 3.60 -26.00%

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