[EMIVEST] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.9%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 56,137 52,924 68,120 53,256 57,734 69,380 69,605 -13.38%
PBT 3,480 2,692 2,866 3,170 3,589 2,923 3,056 9.07%
Tax -1,031 -751 -732 -950 -1,069 -820 -1,058 -1.71%
NP 2,449 1,941 2,134 2,220 2,520 2,103 1,998 14.57%
-
NP to SH 2,449 1,941 2,134 2,220 2,520 2,103 1,998 14.57%
-
Tax Rate 29.63% 27.90% 25.54% 29.97% 29.79% 28.05% 34.62% -
Total Cost 53,688 50,983 65,986 51,036 55,214 67,277 67,607 -14.28%
-
Net Worth 39,987 67,258 39,999 64,544 60,379 59,935 24,996 36.90%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,999 - 1,999 - - -
Div Payout % - - 93.72% - 79.37% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 39,987 67,258 39,999 64,544 60,379 59,935 24,996 36.90%
NOSH 39,987 40,020 39,999 40,017 39,999 39,980 17,004 77.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.36% 3.67% 3.13% 4.17% 4.36% 3.03% 2.87% -
ROE 6.12% 2.89% 5.34% 3.44% 4.17% 3.51% 7.99% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.39 132.24 170.30 133.08 144.34 173.53 409.34 -51.09%
EPS 4.08 4.85 3.56 5.55 6.30 5.26 11.75 -50.69%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.6806 1.00 1.6129 1.5095 1.4991 1.47 -22.70%
Adjusted Per Share Value based on latest NOSH - 40,017
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.77 44.09 56.75 44.37 48.10 57.80 57.99 -13.38%
EPS 2.04 1.62 1.78 1.85 2.10 1.75 1.66 14.77%
DPS 0.00 0.00 1.67 0.00 1.67 0.00 0.00 -
NAPS 0.3331 0.5603 0.3332 0.5377 0.503 0.4993 0.2082 36.91%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.93 1.20 1.32 1.73 1.73 1.91 0.00 -
P/RPS 1.37 0.91 0.78 1.30 1.20 1.10 0.00 -
P/EPS 31.51 24.74 24.74 31.19 27.46 36.31 0.00 -
EY 3.17 4.04 4.04 3.21 3.64 2.75 0.00 -
DY 0.00 0.00 3.79 0.00 2.89 0.00 0.00 -
P/NAPS 1.93 0.71 1.32 1.07 1.15 1.27 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 30/05/03 09/04/03 27/01/03 28/08/02 31/05/02 28/02/02 -
Price 3.60 1.26 1.25 1.42 1.63 1.78 0.00 -
P/RPS 2.56 0.95 0.73 1.07 1.13 1.03 0.00 -
P/EPS 58.78 25.98 23.43 25.60 25.87 33.84 0.00 -
EY 1.70 3.85 4.27 3.91 3.87 2.96 0.00 -
DY 0.00 0.00 4.00 0.00 3.07 0.00 0.00 -
P/NAPS 3.60 0.75 1.25 0.88 1.08 1.19 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