[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.76%
YoY- -2.05%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 218,512 144,391 71,430 244,279 170,580 109,061 52,924 156.70%
PBT 4,840 3,754 2,054 12,975 9,387 6,172 2,692 47.70%
Tax -1,901 -1,731 -965 -4,203 -2,627 -1,782 -751 85.42%
NP 2,939 2,023 1,089 8,772 6,760 4,390 1,941 31.76%
-
NP to SH 2,939 2,023 1,089 8,772 6,760 4,390 1,941 31.76%
-
Tax Rate 39.28% 46.11% 46.98% 32.39% 27.99% 28.87% 27.90% -
Total Cost 215,573 142,368 70,341 235,507 163,820 104,671 50,983 160.79%
-
Net Worth 71,975 72,635 71,802 35,392 39,994 40,007 67,258 4.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,699 1,999 - - -
Div Payout % - - - 30.77% 29.58% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 71,975 72,635 71,802 35,392 39,994 40,007 67,258 4.60%
NOSH 59,979 60,029 59,835 59,987 39,994 40,007 40,020 30.86%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.35% 1.40% 1.52% 3.59% 3.96% 4.03% 3.67% -
ROE 4.08% 2.79% 1.52% 24.78% 16.90% 10.97% 2.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 364.31 240.53 119.38 407.22 426.51 272.60 132.24 96.15%
EPS 4.90 3.37 1.82 7.31 11.27 7.32 4.85 0.68%
DPS 0.00 0.00 0.00 4.50 5.00 0.00 0.00 -
NAPS 1.20 1.21 1.20 0.59 1.00 1.00 1.6806 -20.06%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 182.04 120.29 59.51 203.51 142.11 90.86 44.09 156.70%
EPS 2.45 1.69 0.91 7.31 5.63 3.66 1.62 31.65%
DPS 0.00 0.00 0.00 2.25 1.67 0.00 0.00 -
NAPS 0.5996 0.6051 0.5982 0.2949 0.3332 0.3333 0.5603 4.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.01 1.05 1.22 1.29 1.63 1.93 1.20 -
P/RPS 0.28 0.44 1.02 0.32 0.38 0.71 0.91 -54.32%
P/EPS 20.61 31.16 67.03 8.82 9.64 17.59 24.74 -11.43%
EY 4.85 3.21 1.49 11.34 10.37 5.69 4.04 12.91%
DY 0.00 0.00 0.00 3.49 3.07 0.00 0.00 -
P/NAPS 0.84 0.87 1.02 2.19 1.63 1.93 0.71 11.82%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 27/05/04 27/02/04 28/11/03 25/08/03 30/05/03 -
Price 0.55 0.93 1.15 1.31 1.37 3.60 1.26 -
P/RPS 0.15 0.39 0.96 0.32 0.32 1.32 0.95 -70.68%
P/EPS 11.22 27.60 63.19 8.96 8.11 32.81 25.98 -42.77%
EY 8.91 3.62 1.58 11.16 12.34 3.05 3.85 74.69%
DY 0.00 0.00 0.00 3.44 3.65 0.00 0.00 -
P/NAPS 0.46 0.77 0.96 2.22 1.37 3.60 0.75 -27.74%

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