[EMIVEST] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.99%
YoY- 159.07%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 617,310 414,366 308,997 318,249 291,349 227,440 240,493 16.99%
PBT 19,000 13,733 12,741 14,404 6,453 12,516 12,946 6.59%
Tax -4,478 -4,328 -3,792 -3,581 -2,534 -3,502 -3,850 2.54%
NP 14,521 9,405 8,949 10,822 3,918 9,013 9,096 8.10%
-
NP to SH 13,772 9,006 8,388 10,152 3,918 9,013 9,096 7.15%
-
Tax Rate 23.57% 31.52% 29.76% 24.86% 39.27% 27.98% 29.74% -
Total Cost 602,789 404,961 300,048 307,426 287,430 218,426 231,397 17.28%
-
Net Worth 106,768 95,985 88,842 80,336 71,975 39,994 64,515 8.75%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 2,666 2,666 -
Div Payout % - - - - - 29.58% 29.32% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,768 95,985 88,842 80,336 71,975 39,994 64,515 8.75%
NOSH 119,965 119,982 120,057 119,905 59,979 39,994 39,999 20.06%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.35% 2.27% 2.90% 3.40% 1.35% 3.96% 3.78% -
ROE 12.90% 9.38% 9.44% 12.64% 5.44% 22.54% 14.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 514.57 345.36 257.37 265.42 485.75 568.68 601.23 -2.55%
EPS 11.48 7.51 6.99 8.47 6.53 15.03 22.75 -10.76%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 6.67 -
NAPS 0.89 0.80 0.74 0.67 1.20 1.00 1.6129 -9.42%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 514.29 345.21 257.43 265.14 242.73 189.48 200.36 16.99%
EPS 11.47 7.50 6.99 8.46 3.26 7.51 7.58 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 2.22 2.22 -
NAPS 0.8895 0.7997 0.7402 0.6693 0.5996 0.3332 0.5375 8.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.67 0.56 0.50 1.01 1.63 1.73 -
P/RPS 0.09 0.19 0.22 0.19 0.21 0.29 0.29 -17.70%
P/EPS 4.09 8.93 8.02 5.91 15.46 7.23 7.61 -9.82%
EY 24.43 11.20 12.48 16.93 6.47 13.83 13.14 10.87%
DY 0.00 0.00 0.00 0.00 0.00 4.09 3.85 -
P/NAPS 0.53 0.84 0.76 0.75 0.84 1.63 1.07 -11.03%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 05/11/07 27/11/06 29/11/05 29/11/04 28/11/03 27/01/03 -
Price 0.46 0.62 0.61 0.41 0.55 1.37 1.42 -
P/RPS 0.09 0.18 0.24 0.15 0.11 0.24 0.24 -15.06%
P/EPS 4.01 8.26 8.73 4.84 8.42 6.08 6.24 -7.09%
EY 24.96 12.11 11.45 20.65 11.88 16.45 16.01 7.67%
DY 0.00 0.00 0.00 0.00 0.00 4.87 4.69 -
P/NAPS 0.52 0.78 0.82 0.61 0.46 1.37 0.88 -8.38%

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