[EMIVEST] YoY Annualized 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- 10.6%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 625,472 623,008 538,140 406,784 313,080 331,748 285,720 13.94%
PBT 25,236 15,340 16,772 16,792 8,960 8,376 8,216 20.55%
Tax -4,996 -4,668 -3,968 -5,176 -2,300 -2,316 -3,860 4.39%
NP 20,240 10,672 12,804 11,616 6,660 6,060 4,356 29.16%
-
NP to SH 19,880 10,028 12,244 10,980 6,076 6,060 4,356 28.77%
-
Tax Rate 19.80% 30.43% 23.66% 30.82% 25.67% 27.65% 46.98% -
Total Cost 605,232 612,336 525,336 395,168 306,420 325,688 281,364 13.61%
-
Net Worth 124,850 109,156 102,033 95,895 87,312 75,749 71,802 9.65%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 124,850 109,156 102,033 95,895 87,312 75,749 71,802 9.65%
NOSH 120,048 119,952 120,039 119,868 119,606 120,238 59,835 12.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.24% 1.71% 2.38% 2.86% 2.13% 1.83% 1.52% -
ROE 15.92% 9.19% 12.00% 11.45% 6.96% 8.00% 6.07% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 521.02 519.38 448.30 339.36 261.76 275.91 477.51 1.46%
EPS 16.56 8.36 10.20 9.16 5.08 5.04 7.28 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.91 0.85 0.80 0.73 0.63 1.20 -2.35%
Adjusted Per Share Value based on latest NOSH - 119,868
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 521.09 519.03 448.33 338.90 260.83 276.38 238.04 13.94%
EPS 16.56 8.35 10.20 9.15 5.06 5.05 3.63 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0401 0.9094 0.85 0.7989 0.7274 0.6311 0.5982 9.65%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.62 0.49 0.51 0.59 0.61 0.45 1.22 -
P/RPS 0.12 0.09 0.11 0.17 0.23 0.16 0.26 -12.08%
P/EPS 3.74 5.86 5.00 6.44 12.01 8.93 16.76 -22.10%
EY 26.71 17.06 20.00 15.53 8.33 11.20 5.97 28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.60 0.74 0.84 0.71 1.02 -8.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 25/05/09 26/05/08 30/05/07 12/06/06 27/05/05 27/05/04 -
Price 0.60 0.52 0.55 0.56 0.60 0.40 1.15 -
P/RPS 0.12 0.10 0.12 0.17 0.23 0.14 0.24 -10.90%
P/EPS 3.62 6.22 5.39 6.11 11.81 7.94 15.80 -21.76%
EY 27.60 16.08 18.55 16.36 8.47 12.60 6.33 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.65 0.70 0.82 0.63 0.96 -8.05%

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