[EMIVEST] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 68.52%
YoY- 28.22%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 306,156 310,281 279,856 204,480 157,255 156,973 144,391 13.33%
PBT 12,092 10,054 9,811 7,007 5,599 7,703 3,754 21.51%
Tax -2,385 -2,998 -2,281 -2,177 -1,727 -1,344 -1,731 5.48%
NP 9,707 7,056 7,530 4,830 3,872 6,359 2,023 29.85%
-
NP to SH 9,549 6,540 7,175 4,626 3,608 5,971 2,023 29.50%
-
Tax Rate 19.72% 29.82% 23.25% 31.07% 30.84% 17.45% 46.11% -
Total Cost 296,449 303,225 272,326 199,650 153,383 150,614 142,368 12.99%
-
Net Worth 129,559 114,000 106,785 97,074 89,900 79,133 72,635 10.12%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 129,559 114,000 106,785 97,074 89,900 79,133 72,635 10.12%
NOSH 119,962 120,000 119,983 119,844 119,867 119,899 60,029 12.22%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.17% 2.27% 2.69% 2.36% 2.46% 4.05% 1.40% -
ROE 7.37% 5.74% 6.72% 4.77% 4.01% 7.55% 2.79% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 255.21 258.57 233.25 170.62 131.19 130.92 240.53 0.99%
EPS 7.96 5.45 5.98 3.86 3.01 4.98 3.37 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.95 0.89 0.81 0.75 0.66 1.21 -1.87%
Adjusted Per Share Value based on latest NOSH - 119,745
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 255.06 258.50 233.15 170.35 131.01 130.78 120.29 13.33%
EPS 7.96 5.45 5.98 3.85 3.01 4.97 1.69 29.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0794 0.9497 0.8896 0.8087 0.749 0.6593 0.6051 10.12%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.66 0.57 0.53 0.62 0.71 0.41 1.05 -
P/RPS 0.26 0.22 0.23 0.36 0.54 0.31 0.44 -8.39%
P/EPS 8.29 10.46 8.86 16.06 23.59 8.23 31.16 -19.79%
EY 12.06 9.56 11.28 6.23 4.24 12.15 3.21 24.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.60 0.77 0.95 0.62 0.87 -5.74%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 27/08/08 22/08/07 28/08/06 29/08/05 27/08/04 -
Price 0.73 0.56 0.47 0.61 0.57 0.46 0.93 -
P/RPS 0.29 0.22 0.20 0.36 0.43 0.35 0.39 -4.81%
P/EPS 9.17 10.28 7.86 15.80 18.94 9.24 27.60 -16.77%
EY 10.90 9.73 12.72 6.33 5.28 10.83 3.62 20.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.53 0.75 0.76 0.70 0.77 -2.04%

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