[EMIVEST] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -47.33%
YoY- -41.99%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 602,476 625,472 623,008 538,140 406,784 313,080 331,748 10.45%
PBT 17,052 25,236 15,340 16,772 16,792 8,960 8,376 12.57%
Tax -5,256 -4,996 -4,668 -3,968 -5,176 -2,300 -2,316 14.62%
NP 11,796 20,240 10,672 12,804 11,616 6,660 6,060 11.73%
-
NP to SH 11,532 19,880 10,028 12,244 10,980 6,076 6,060 11.31%
-
Tax Rate 30.82% 19.80% 30.43% 23.66% 30.82% 25.67% 27.65% -
Total Cost 590,680 605,232 612,336 525,336 395,168 306,420 325,688 10.42%
-
Net Worth 139,344 124,850 109,156 102,033 95,895 87,312 75,749 10.68%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 139,344 124,850 109,156 102,033 95,895 87,312 75,749 10.68%
NOSH 120,124 120,048 119,952 120,039 119,868 119,606 120,238 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.96% 3.24% 1.71% 2.38% 2.86% 2.13% 1.83% -
ROE 8.28% 15.92% 9.19% 12.00% 11.45% 6.96% 8.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 501.54 521.02 519.38 448.30 339.36 261.76 275.91 10.46%
EPS 9.60 16.56 8.36 10.20 9.16 5.08 5.04 11.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.04 0.91 0.85 0.80 0.73 0.63 10.70%
Adjusted Per Share Value based on latest NOSH - 120,124
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 501.93 521.09 519.03 448.33 338.90 260.83 276.38 10.45%
EPS 9.61 16.56 8.35 10.20 9.15 5.06 5.05 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1609 1.0401 0.9094 0.85 0.7989 0.7274 0.6311 10.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.84 0.62 0.49 0.51 0.59 0.61 0.45 -
P/RPS 0.17 0.12 0.09 0.11 0.17 0.23 0.16 1.01%
P/EPS 8.75 3.74 5.86 5.00 6.44 12.01 8.93 -0.33%
EY 11.43 26.71 17.06 20.00 15.53 8.33 11.20 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.54 0.60 0.74 0.84 0.71 0.23%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 25/05/10 25/05/09 26/05/08 30/05/07 12/06/06 27/05/05 -
Price 0.85 0.60 0.52 0.55 0.56 0.60 0.40 -
P/RPS 0.17 0.12 0.10 0.12 0.17 0.23 0.14 3.28%
P/EPS 8.85 3.62 6.22 5.39 6.11 11.81 7.94 1.82%
EY 11.29 27.60 16.08 18.55 16.36 8.47 12.60 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.57 0.65 0.70 0.82 0.63 2.48%

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