[EMIVEST] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 294.13%
YoY- 195.16%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 279,856 204,480 157,255 156,973 144,391 109,061 127,114 14.04%
PBT 9,811 7,007 5,599 7,703 3,754 6,172 6,512 7.06%
Tax -2,281 -2,177 -1,727 -1,344 -1,731 -1,782 -1,889 3.18%
NP 7,530 4,830 3,872 6,359 2,023 4,390 4,623 8.46%
-
NP to SH 7,175 4,626 3,608 5,971 2,023 4,390 4,623 7.59%
-
Tax Rate 23.25% 31.07% 30.84% 17.45% 46.11% 28.87% 29.01% -
Total Cost 272,326 199,650 153,383 150,614 142,368 104,671 122,491 14.22%
-
Net Worth 106,785 97,074 89,900 79,133 72,635 40,007 60,366 9.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - 1,999 -
Div Payout % - - - - - - 43.25% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 106,785 97,074 89,900 79,133 72,635 40,007 60,366 9.96%
NOSH 119,983 119,844 119,867 119,899 60,029 40,007 39,991 20.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.69% 2.36% 2.46% 4.05% 1.40% 4.03% 3.64% -
ROE 6.72% 4.77% 4.01% 7.55% 2.79% 10.97% 7.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 233.25 170.62 131.19 130.92 240.53 272.60 317.85 -5.02%
EPS 5.98 3.86 3.01 4.98 3.37 7.32 11.56 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.89 0.81 0.75 0.66 1.21 1.00 1.5095 -8.42%
Adjusted Per Share Value based on latest NOSH - 120,134
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 233.15 170.35 131.01 130.78 120.29 90.86 105.90 14.04%
EPS 5.98 3.85 3.01 4.97 1.69 3.66 3.85 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.8896 0.8087 0.749 0.6593 0.6051 0.3333 0.5029 9.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.53 0.62 0.71 0.41 1.05 1.93 1.73 -
P/RPS 0.23 0.36 0.54 0.31 0.44 0.71 0.54 -13.24%
P/EPS 8.86 16.06 23.59 8.23 31.16 17.59 14.97 -8.36%
EY 11.28 6.23 4.24 12.15 3.21 5.69 6.68 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.89 -
P/NAPS 0.60 0.77 0.95 0.62 0.87 1.93 1.15 -10.26%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 22/08/07 28/08/06 29/08/05 27/08/04 25/08/03 28/08/02 -
Price 0.47 0.61 0.57 0.46 0.93 3.60 1.63 -
P/RPS 0.20 0.36 0.43 0.35 0.39 1.32 0.51 -14.43%
P/EPS 7.86 15.80 18.94 9.24 27.60 32.81 14.10 -9.27%
EY 12.72 6.33 5.28 10.83 3.62 3.05 7.09 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.53 0.75 0.76 0.70 0.77 3.60 1.08 -11.17%

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