[EMIVEST] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
18-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 57,734 69,380 69,605 62,422 0 0 0 -
PBT 3,589 2,923 3,056 2,707 0 0 0 -
Tax -1,069 -820 -1,058 -781 0 0 0 -
NP 2,520 2,103 1,998 1,926 0 0 0 -
-
NP to SH 2,520 2,103 1,998 1,926 0 0 0 -
-
Tax Rate 29.79% 28.05% 34.62% 28.85% - - - -
Total Cost 55,214 67,277 67,607 60,496 0 0 0 -
-
Net Worth 60,379 59,935 24,996 15,985 0 0 0 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,999 - - - - - - -
Div Payout % 79.37% - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 60,379 59,935 24,996 15,985 0 0 0 -
NOSH 39,999 39,980 17,004 11,336 0 0 0 -
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.36% 3.03% 2.87% 3.09% 0.00% 0.00% 0.00% -
ROE 4.17% 3.51% 7.99% 12.05% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 144.34 173.53 409.34 550.65 0.00 0.00 0.00 -
EPS 6.30 5.26 11.75 16.99 0.00 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5095 1.4991 1.47 1.4101 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 11,336
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 48.10 57.80 57.99 52.00 0.00 0.00 0.00 -
EPS 2.10 1.75 1.66 1.60 0.00 0.00 0.00 -
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.4993 0.2082 0.1332 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 - - - - - -
Price 1.73 1.91 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.20 1.10 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.46 36.31 0.00 0.00 0.00 0.00 0.00 -
EY 3.64 2.75 0.00 0.00 0.00 0.00 0.00 -
DY 2.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 31/05/02 28/02/02 18/01/02 - - - -
Price 1.63 1.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.87 33.84 0.00 0.00 0.00 0.00 0.00 -
EY 3.87 2.96 0.00 0.00 0.00 0.00 0.00 -
DY 3.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 0.00 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