[EMIVEST] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.03%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 106,294 74,492 81,715 74,121 61,519 53,256 62,422 9.27%
PBT 3,295 3,957 3,101 1,085 3,215 3,170 2,707 3.32%
Tax -1,069 -1,117 -1,342 -169 -845 -950 -781 5.36%
NP 2,226 2,840 1,759 916 2,370 2,220 1,926 2.44%
-
NP to SH 2,131 2,684 1,644 916 2,370 2,220 1,926 1.69%
-
Tax Rate 32.44% 28.23% 43.28% 15.58% 26.28% 29.97% 28.85% -
Total Cost 104,068 71,652 79,956 73,205 59,149 51,036 60,496 9.45%
-
Net Worth 95,775 88,667 80,400 71,843 70,384 64,544 15,985 34.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 1,998 - - -
Div Payout % - - - - 84.32% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 95,775 88,667 80,400 71,843 70,384 64,544 15,985 34.75%
NOSH 119,719 119,821 119,999 59,869 39,966 40,017 11,336 48.09%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.09% 3.81% 2.15% 1.24% 3.85% 4.17% 3.09% -
ROE 2.23% 3.03% 2.04% 1.28% 3.37% 3.44% 12.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 88.79 62.17 68.10 123.80 153.93 133.08 550.65 -26.21%
EPS 1.78 2.24 1.37 1.53 5.93 5.55 16.99 -31.32%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.80 0.74 0.67 1.20 1.7611 1.6129 1.4101 -9.01%
Adjusted Per Share Value based on latest NOSH - 59,869
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 88.55 62.06 68.08 61.75 51.25 44.37 52.00 9.27%
EPS 1.78 2.24 1.37 0.76 1.97 1.85 1.60 1.79%
DPS 0.00 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 0.7979 0.7387 0.6698 0.5985 0.5864 0.5377 0.1332 34.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.67 0.56 0.50 1.01 1.63 1.73 0.00 -
P/RPS 0.75 0.90 0.73 0.82 1.06 1.30 0.00 -
P/EPS 37.64 25.00 36.50 66.01 27.49 31.19 0.00 -
EY 2.66 4.00 2.74 1.51 3.64 3.21 0.00 -
DY 0.00 0.00 0.00 0.00 3.07 0.00 0.00 -
P/NAPS 0.84 0.76 0.75 0.84 0.93 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 05/11/07 27/11/06 29/11/05 29/11/04 28/11/03 27/01/03 18/01/02 -
Price 0.62 0.61 0.41 0.55 1.37 1.42 0.00 -
P/RPS 0.70 0.98 0.60 0.44 0.89 1.07 0.00 -
P/EPS 34.83 27.23 29.93 35.95 23.10 25.60 0.00 -
EY 2.87 3.67 3.34 2.78 4.33 3.91 0.00 -
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 0.78 0.82 0.61 0.46 0.78 0.88 0.00 -

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