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

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 103.85%
YoY--%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 180,370 127,114 69,380 234,638 165,033 0 0 -
PBT 9,710 6,512 2,923 11,855 8,799 0 0 -
Tax -2,888 -1,889 -820 -7,933 -6,875 0 0 -
NP 6,822 4,623 2,103 3,922 1,924 0 0 -
-
NP to SH 6,822 4,623 2,103 3,922 1,924 0 0 -
-
Tax Rate 29.74% 29.01% 28.05% 66.92% 78.13% - - -
Total Cost 173,548 122,491 67,277 230,716 163,109 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 1,999 1,999 - - - - - -
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 10.57% 7.66% 3.51% 15.69% 12.04% 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 450.93 317.85 173.53 1,380.19 1,456.48 0.00 0.00 -
EPS 17.06 11.56 5.26 23.07 16.98 0.00 0.00 -
DPS 5.00 5.00 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 150.27 105.90 57.80 195.48 137.49 0.00 0.00 -
EPS 5.68 3.85 1.75 3.27 1.60 0.00 0.00 -
DPS 1.67 1.67 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 0.38 0.54 1.10 0.00 0.00 0.00 0.00 -
P/EPS 10.14 14.97 36.31 0.00 0.00 0.00 0.00 -
EY 9.86 6.68 2.75 0.00 0.00 0.00 0.00 -
DY 2.89 2.89 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 0.31 0.51 1.03 0.00 0.00 0.00 0.00 -
P/EPS 8.33 14.10 33.84 0.00 0.00 0.00 0.00 -
EY 12.01 7.09 2.96 0.00 0.00 0.00 0.00 -
DY 3.52 3.07 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