[EMIVEST] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 53.99%
YoY- -0.91%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 144,391 71,430 244,279 170,580 109,061 52,924 248,490 -30.38%
PBT 3,754 2,054 12,975 9,387 6,172 2,692 12,576 -55.36%
Tax -1,731 -965 -4,203 -2,627 -1,782 -751 -3,620 -38.87%
NP 2,023 1,089 8,772 6,760 4,390 1,941 8,956 -62.94%
-
NP to SH 2,023 1,089 8,772 6,760 4,390 1,941 8,956 -62.94%
-
Tax Rate 46.11% 46.98% 32.39% 27.99% 28.87% 27.90% 28.78% -
Total Cost 142,368 70,341 235,507 163,820 104,671 50,983 239,534 -29.33%
-
Net Worth 72,635 71,802 35,392 39,994 40,007 67,258 65,607 7.02%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,699 1,999 - - 4,000 -
Div Payout % - - 30.77% 29.58% - - 44.67% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 72,635 71,802 35,392 39,994 40,007 67,258 65,607 7.02%
NOSH 60,029 59,835 59,987 39,994 40,007 40,020 40,004 31.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.40% 1.52% 3.59% 3.96% 4.03% 3.67% 3.60% -
ROE 2.79% 1.52% 24.78% 16.90% 10.97% 2.89% 13.65% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 240.53 119.38 407.22 426.51 272.60 132.24 621.16 -46.90%
EPS 3.37 1.82 7.31 11.27 7.32 4.85 14.93 -62.96%
DPS 0.00 0.00 4.50 5.00 0.00 0.00 10.00 -
NAPS 1.21 1.20 0.59 1.00 1.00 1.6806 1.64 -18.36%
Adjusted Per Share Value based on latest NOSH - 39,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 120.29 59.51 203.51 142.11 90.86 44.09 207.02 -30.39%
EPS 1.69 0.91 7.31 5.63 3.66 1.62 7.46 -62.87%
DPS 0.00 0.00 2.25 1.67 0.00 0.00 3.33 -
NAPS 0.6051 0.5982 0.2949 0.3332 0.3333 0.5603 0.5466 7.02%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.05 1.22 1.29 1.63 1.93 1.20 1.32 -
P/RPS 0.44 1.02 0.32 0.38 0.71 0.91 0.21 63.81%
P/EPS 31.16 67.03 8.82 9.64 17.59 24.74 5.90 203.57%
EY 3.21 1.49 11.34 10.37 5.69 4.04 16.96 -67.06%
DY 0.00 0.00 3.49 3.07 0.00 0.00 7.58 -
P/NAPS 0.87 1.02 2.19 1.63 1.93 0.71 0.80 5.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 28/11/03 25/08/03 30/05/03 09/04/03 -
Price 0.93 1.15 1.31 1.37 3.60 1.26 1.25 -
P/RPS 0.39 0.96 0.32 0.32 1.32 0.95 0.20 56.14%
P/EPS 27.60 63.19 8.96 8.11 32.81 25.98 5.58 190.58%
EY 3.62 1.58 11.16 12.34 3.05 3.85 17.91 -65.59%
DY 0.00 0.00 3.44 3.65 0.00 0.00 8.00 -
P/NAPS 0.77 0.96 2.22 1.37 3.60 0.75 0.76 0.87%

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