[EMIVEST] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
05-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.35%
YoY- -20.6%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 145,217 164,869 183,128 106,294 74,492 81,715 74,121 11.85%
PBT 7,788 6,668 4,440 3,295 3,957 3,101 1,085 38.86%
Tax -3,030 -1,879 -1,078 -1,069 -1,117 -1,342 -169 61.74%
NP 4,758 4,789 3,362 2,226 2,840 1,759 916 31.58%
-
NP to SH 4,605 4,347 3,156 2,131 2,684 1,644 916 30.86%
-
Tax Rate 38.91% 28.18% 24.28% 32.44% 28.23% 43.28% 15.58% -
Total Cost 140,459 160,080 179,766 104,068 71,652 79,956 73,205 11.46%
-
Net Worth 129,515 114,078 106,799 95,775 88,667 80,400 71,843 10.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 129,515 114,078 106,799 95,775 88,667 80,400 71,843 10.31%
NOSH 119,921 120,082 119,999 119,719 119,821 119,999 59,869 12.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.28% 2.90% 1.84% 2.09% 3.81% 2.15% 1.24% -
ROE 3.56% 3.81% 2.96% 2.23% 3.03% 2.04% 1.28% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 121.09 137.30 152.61 88.79 62.17 68.10 123.80 -0.36%
EPS 3.84 3.62 2.63 1.78 2.24 1.37 1.53 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.95 0.89 0.80 0.74 0.67 1.20 -1.73%
Adjusted Per Share Value based on latest NOSH - 119,719
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 120.98 137.35 152.57 88.55 62.06 68.08 61.75 11.85%
EPS 3.84 3.62 2.63 1.78 2.24 1.37 0.76 30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.079 0.9504 0.8898 0.7979 0.7387 0.6698 0.5985 10.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.76 0.56 0.47 0.67 0.56 0.50 1.01 -
P/RPS 0.63 0.41 0.31 0.75 0.90 0.73 0.82 -4.29%
P/EPS 19.79 15.47 17.87 37.64 25.00 36.50 66.01 -18.18%
EY 5.05 6.46 5.60 2.66 4.00 2.74 1.51 22.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.53 0.84 0.76 0.75 0.84 -2.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 23/11/09 27/11/08 05/11/07 27/11/06 29/11/05 29/11/04 -
Price 0.84 0.58 0.46 0.62 0.61 0.41 0.55 -
P/RPS 0.69 0.42 0.30 0.70 0.98 0.60 0.44 7.78%
P/EPS 21.88 16.02 17.49 34.83 27.23 29.93 35.95 -7.93%
EY 4.57 6.24 5.72 2.87 3.67 3.34 2.78 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.61 0.52 0.78 0.82 0.61 0.46 9.19%

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