[EMIVEST] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.76%
YoY- -18.1%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 150,619 156,368 155,752 134,535 101,696 78,270 82,937 10.45%
PBT 4,263 6,309 3,835 4,193 4,198 2,240 2,094 12.57%
Tax -1,314 -1,249 -1,167 -992 -1,294 -575 -579 14.62%
NP 2,949 5,060 2,668 3,201 2,904 1,665 1,515 11.73%
-
NP to SH 2,883 4,970 2,507 3,061 2,745 1,519 1,515 11.31%
-
Tax Rate 30.82% 19.80% 30.43% 23.66% 30.82% 25.67% 27.65% -
Total Cost 147,670 151,308 153,084 131,334 98,792 76,605 81,422 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 2.07% 3.98% 2.30% 3.00% 2.86% 1.74% 2.00% -
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 125.39 130.25 129.85 112.08 84.84 65.44 68.98 10.46%
EPS 2.40 4.14 2.09 2.55 2.29 1.27 1.26 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 - 119,952
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 125.48 130.27 129.76 112.08 84.72 65.21 69.10 10.44%
EPS 2.40 4.14 2.09 2.55 2.29 1.27 1.26 11.33%
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 0.67 0.48 0.38 0.46 0.70 0.93 0.65 0.50%
P/EPS 35.00 14.98 23.44 20.00 25.76 48.03 35.71 -0.33%
EY 2.86 6.68 4.27 5.00 3.88 2.08 2.80 0.35%
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 0.68 0.46 0.40 0.49 0.66 0.92 0.58 2.68%
P/EPS 35.42 14.49 24.88 21.57 24.45 47.24 31.75 1.83%
EY 2.82 6.90 4.02 4.64 4.09 2.12 3.15 -1.82%
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