[EMIVEST] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 52.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 240,493 254,228 277,520 234,638 220,044 0 0 -
PBT 12,946 13,024 11,692 11,855 11,732 0 0 -
Tax -3,850 -3,778 -3,280 -7,933 -9,166 0 0 -
NP 9,096 9,246 8,412 3,922 2,565 0 0 -
-
NP to SH 9,096 9,246 8,412 3,922 2,565 0 0 -
-
Tax Rate 29.74% 29.01% 28.05% 66.92% 78.13% - - -
Total Cost 231,397 244,982 269,108 230,716 217,478 0 0 -
-
Net Worth 64,515 60,366 59,935 24,990 15,977 0 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,666 3,999 - - - - - -
Div Payout % 29.32% 43.25% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 64,515 60,366 59,935 24,990 15,977 0 0 -
NOSH 39,999 39,991 39,980 17,000 11,330 0 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.78% 3.64% 3.03% 1.67% 1.17% 0.00% 0.00% -
ROE 14.10% 15.32% 14.04% 15.69% 16.06% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 601.23 635.71 694.13 1,380.19 1,941.97 0.00 0.00 -
EPS 22.75 23.12 21.04 23.07 22.64 0.00 0.00 -
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6129 1.5095 1.4991 1.47 1.4101 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 17,004
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 200.36 211.80 231.20 195.48 183.32 0.00 0.00 -
EPS 7.58 7.70 7.01 3.27 2.14 0.00 0.00 -
DPS 2.22 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5375 0.5029 0.4993 0.2082 0.1331 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 1.73 1.73 1.91 0.00 0.00 0.00 0.00 -
P/RPS 0.29 0.27 0.28 0.00 0.00 0.00 0.00 -
P/EPS 7.61 7.48 9.08 0.00 0.00 0.00 0.00 -
EY 13.14 13.36 11.02 0.00 0.00 0.00 0.00 -
DY 3.85 5.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.15 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/01/03 28/08/02 31/05/02 28/02/02 18/01/02 - - -
Price 1.42 1.63 1.78 0.00 0.00 0.00 0.00 -
P/RPS 0.24 0.26 0.26 0.00 0.00 0.00 0.00 -
P/EPS 6.24 7.05 8.46 0.00 0.00 0.00 0.00 -
EY 16.01 14.18 11.82 0.00 0.00 0.00 0.00 -
DY 4.69 6.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 1.19 0.00 0.00 0.00 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