[EMIVEST] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 114.48%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 248,490 240,493 254,228 277,520 234,638 220,044 0 -
PBT 12,576 12,946 13,024 11,692 11,855 11,732 0 -
Tax -3,620 -3,850 -3,778 -3,280 -7,933 -9,166 0 -
NP 8,956 9,096 9,246 8,412 3,922 2,565 0 -
-
NP to SH 8,956 9,096 9,246 8,412 3,922 2,565 0 -
-
Tax Rate 28.78% 29.74% 29.01% 28.05% 66.92% 78.13% - -
Total Cost 239,534 231,397 244,982 269,108 230,716 217,478 0 -
-
Net Worth 65,607 64,515 60,366 59,935 24,990 15,977 0 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,000 2,666 3,999 - - - - -
Div Payout % 44.67% 29.32% 43.25% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 65,607 64,515 60,366 59,935 24,990 15,977 0 -
NOSH 40,004 39,999 39,991 39,980 17,000 11,330 0 -
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.60% 3.78% 3.64% 3.03% 1.67% 1.17% 0.00% -
ROE 13.65% 14.10% 15.32% 14.04% 15.69% 16.06% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 621.16 601.23 635.71 694.13 1,380.19 1,941.97 0.00 -
EPS 14.93 22.75 23.12 21.04 23.07 22.64 0.00 -
DPS 10.00 6.67 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.6129 1.5095 1.4991 1.47 1.4101 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,980
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 207.02 200.36 211.80 231.20 195.48 183.32 0.00 -
EPS 7.46 7.58 7.70 7.01 3.27 2.14 0.00 -
DPS 3.33 2.22 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.5466 0.5375 0.5029 0.4993 0.2082 0.1331 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.32 1.73 1.73 1.91 0.00 0.00 0.00 -
P/RPS 0.21 0.29 0.27 0.28 0.00 0.00 0.00 -
P/EPS 5.90 7.61 7.48 9.08 0.00 0.00 0.00 -
EY 16.96 13.14 13.36 11.02 0.00 0.00 0.00 -
DY 7.58 3.85 5.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 1.15 1.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 09/04/03 27/01/03 28/08/02 31/05/02 28/02/02 18/01/02 - -
Price 1.25 1.42 1.63 1.78 0.00 0.00 0.00 -
P/RPS 0.20 0.24 0.26 0.26 0.00 0.00 0.00 -
P/EPS 5.58 6.24 7.05 8.46 0.00 0.00 0.00 -
EY 17.91 16.01 14.18 11.82 0.00 0.00 0.00 -
DY 8.00 4.69 6.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 1.08 1.19 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