[EMIVEST] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -19.12%
YoY- -26.74%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 368,554 321,128 313,236 279,609 230,437 258,964 0 -
PBT 15,627 12,920 10,646 10,558 12,208 12,357 0 -
Tax -4,351 -5,273 -1,894 -4,152 -3,464 -3,764 0 -
NP 11,276 7,647 8,752 6,406 8,744 8,593 0 -
-
NP to SH 10,946 7,362 8,581 6,406 8,744 8,593 0 -
-
Tax Rate 27.84% 40.81% 17.79% 39.33% 28.37% 30.46% - -
Total Cost 357,278 313,481 304,484 273,203 221,693 250,371 0 -
-
Net Worth 96,993 90,086 79,288 59,935 39,987 60,379 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,801 4,789 1,801 3,198 1,999 1,999 - -
Div Payout % 43.86% 65.05% 20.99% 49.93% 22.87% 23.27% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 96,993 90,086 79,288 59,935 39,987 60,379 0 -
NOSH 119,745 120,114 120,134 59,935 39,987 39,999 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.06% 2.38% 2.79% 2.29% 3.79% 3.32% 0.00% -
ROE 11.29% 8.17% 10.82% 10.69% 21.87% 14.23% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 307.78 267.35 260.74 466.51 576.28 647.41 0.00 -
EPS 9.14 6.13 7.14 10.69 21.87 21.48 0.00 -
DPS 4.00 4.00 1.50 5.34 5.00 5.00 0.00 -
NAPS 0.81 0.75 0.66 1.00 1.00 1.5095 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,935
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 307.05 267.53 260.96 232.94 191.98 215.75 0.00 -
EPS 9.12 6.13 7.15 5.34 7.28 7.16 0.00 -
DPS 4.00 3.99 1.50 2.66 1.67 1.67 0.00 -
NAPS 0.8081 0.7505 0.6606 0.4993 0.3331 0.503 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.62 0.71 0.41 1.05 1.93 1.73 0.00 -
P/RPS 0.20 0.27 0.16 0.23 0.33 0.27 0.00 -
P/EPS 6.78 11.58 5.74 9.82 8.83 8.05 0.00 -
EY 14.74 8.63 17.42 10.18 11.33 12.42 0.00 -
DY 6.45 5.63 3.66 5.08 2.59 2.89 0.00 -
P/NAPS 0.77 0.95 0.62 1.05 1.93 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 28/08/06 29/08/05 27/08/04 25/08/03 28/08/02 - -
Price 0.61 0.57 0.46 0.93 3.60 1.63 0.00 -
P/RPS 0.20 0.21 0.18 0.20 0.62 0.25 0.00 -
P/EPS 6.67 9.30 6.44 8.70 16.46 7.59 0.00 -
EY 14.99 10.75 15.53 11.49 6.07 13.18 0.00 -
DY 6.56 7.02 3.26 5.74 1.39 3.07 0.00 -
P/NAPS 0.75 0.76 0.70 0.93 3.60 1.08 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