[EMIVEST] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -78.33%
YoY- -7.7%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 244,279 170,580 109,061 52,924 248,490 180,370 127,114 54.38%
PBT 12,975 9,387 6,172 2,692 12,576 9,710 6,512 58.14%
Tax -4,203 -2,627 -1,782 -751 -3,620 -2,888 -1,889 70.18%
NP 8,772 6,760 4,390 1,941 8,956 6,822 4,623 53.08%
-
NP to SH 8,772 6,760 4,390 1,941 8,956 6,822 4,623 53.08%
-
Tax Rate 32.39% 27.99% 28.87% 27.90% 28.78% 29.74% 29.01% -
Total Cost 235,507 163,820 104,671 50,983 239,534 173,548 122,491 54.43%
-
Net Worth 35,392 39,994 40,007 67,258 65,607 64,515 60,366 -29.88%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,699 1,999 - - 4,000 1,999 1,999 22.09%
Div Payout % 30.77% 29.58% - - 44.67% 29.32% 43.25% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 35,392 39,994 40,007 67,258 65,607 64,515 60,366 -29.88%
NOSH 59,987 39,994 40,007 40,020 40,004 39,999 39,991 30.94%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.59% 3.96% 4.03% 3.67% 3.60% 3.78% 3.64% -
ROE 24.78% 16.90% 10.97% 2.89% 13.65% 10.57% 7.66% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 407.22 426.51 272.60 132.24 621.16 450.93 317.85 17.90%
EPS 7.31 11.27 7.32 4.85 14.93 17.06 11.56 -26.26%
DPS 4.50 5.00 0.00 0.00 10.00 5.00 5.00 -6.76%
NAPS 0.59 1.00 1.00 1.6806 1.64 1.6129 1.5095 -46.45%
Adjusted Per Share Value based on latest NOSH - 40,020
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 203.51 142.11 90.86 44.09 207.02 150.27 105.90 54.38%
EPS 7.31 5.63 3.66 1.62 7.46 5.68 3.85 53.15%
DPS 2.25 1.67 0.00 0.00 3.33 1.67 1.67 21.91%
NAPS 0.2949 0.3332 0.3333 0.5603 0.5466 0.5375 0.5029 -29.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.29 1.63 1.93 1.20 1.32 1.73 1.73 -
P/RPS 0.32 0.38 0.71 0.91 0.21 0.38 0.54 -29.38%
P/EPS 8.82 9.64 17.59 24.74 5.90 10.14 14.97 -29.65%
EY 11.34 10.37 5.69 4.04 16.96 9.86 6.68 42.16%
DY 3.49 3.07 0.00 0.00 7.58 2.89 2.89 13.36%
P/NAPS 2.19 1.63 1.93 0.71 0.80 1.07 1.15 53.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 25/08/03 30/05/03 09/04/03 27/01/03 28/08/02 -
Price 1.31 1.37 3.60 1.26 1.25 1.42 1.63 -
P/RPS 0.32 0.32 1.32 0.95 0.20 0.31 0.51 -26.64%
P/EPS 8.96 8.11 32.81 25.98 5.58 8.33 14.10 -26.02%
EY 11.16 12.34 3.05 3.85 17.91 12.01 7.09 35.20%
DY 3.44 3.65 0.00 0.00 8.00 3.52 3.07 7.85%
P/NAPS 2.22 1.37 3.60 0.75 0.76 0.88 1.08 61.45%

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