[EMIVEST] YoY 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- 194.19%
YoY- 376.68%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 145,321 102,785 78,985 74,035 72,961 56,137 57,734 16.61%
PBT 5,617 2,808 3,360 5,610 1,701 3,480 3,589 7.74%
Tax -1,289 -883 -1,152 -982 -766 -1,031 -1,069 3.16%
NP 4,328 1,925 2,208 4,628 935 2,449 2,520 9.42%
-
NP to SH 4,112 1,880 2,090 4,457 935 2,449 2,520 8.49%
-
Tax Rate 22.95% 31.45% 34.29% 17.50% 45.03% 29.63% 29.79% -
Total Cost 140,993 100,860 76,777 69,407 72,026 53,688 55,214 16.89%
-
Net Worth 106,696 96,993 90,086 79,288 72,522 39,987 60,379 9.94%
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 % - - - - - - 79.37% -
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 106,696 96,993 90,086 79,288 72,522 39,987 60,379 9.94%
NOSH 119,883 119,745 120,114 120,134 59,935 39,987 39,999 20.05%
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 2.98% 1.87% 2.80% 6.25% 1.28% 4.36% 4.36% -
ROE 3.85% 1.94% 2.32% 5.62% 1.29% 6.12% 4.17% -
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 121.22 85.84 65.76 61.63 121.73 140.39 144.34 -2.86%
EPS 3.43 1.57 1.74 3.71 1.56 4.08 6.30 -9.62%
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 121.07 85.63 65.80 61.68 60.78 46.77 48.10 16.61%
EPS 3.43 1.57 1.74 3.71 0.78 2.04 2.10 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
NAPS 0.8889 0.8081 0.7505 0.6606 0.6042 0.3331 0.503 9.94%
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 0.44 0.72 1.08 0.67 0.86 1.37 1.20 -15.38%
P/EPS 15.45 39.49 40.80 11.05 67.31 31.51 27.46 -9.13%
EY 6.47 2.53 2.45 9.05 1.49 3.17 3.64 10.05%
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 0.39 0.71 0.87 0.75 0.76 2.56 1.13 -16.23%
P/EPS 13.70 38.85 32.76 12.40 59.62 58.78 25.87 -10.04%
EY 7.30 2.57 3.05 8.07 1.68 1.70 3.87 11.14%
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