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

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 107.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 249,798 258,964 201,230 131,850 62,422 0 -
PBT 12,820 12,357 8,754 5,817 2,707 0 -
Tax -3,933 -3,764 -2,673 -1,826 -781 0 -
NP 8,887 8,593 6,081 3,991 1,926 0 -
-
NP to SH 8,887 8,593 6,081 3,991 1,926 0 -
-
Tax Rate 30.68% 30.46% 30.53% 31.39% 28.85% - -
Total Cost 240,911 250,371 195,149 127,859 60,496 0 -
-
Net Worth 64,544 60,379 59,935 17,004 15,985 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,999 1,999 - - - - -
Div Payout % 22.50% 23.27% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 64,544 60,379 59,935 17,004 15,985 0 -
NOSH 40,017 39,999 39,980 17,004 11,336 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.56% 3.32% 3.02% 3.03% 3.09% 0.00% -
ROE 13.77% 14.23% 10.15% 23.47% 12.05% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 624.22 647.41 503.31 775.39 550.65 0.00 -
EPS 22.21 21.48 15.21 23.47 16.99 0.00 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.6129 1.5095 1.4991 1.00 1.4101 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 CAGR
RPS 208.11 215.75 167.65 109.85 52.00 0.00 -
EPS 7.40 7.16 5.07 3.32 1.60 0.00 -
DPS 1.67 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.5377 0.503 0.4993 0.1417 0.1332 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 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - -
Price 1.73 1.73 1.91 0.00 0.00 0.00 -
P/RPS 0.28 0.27 0.38 0.00 0.00 0.00 -
P/EPS 7.79 8.05 12.56 0.00 0.00 0.00 -
EY 12.84 12.42 7.96 0.00 0.00 0.00 -
DY 2.89 2.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.15 1.27 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 CAGR
Date 27/01/03 28/08/02 - - - - -
Price 1.42 1.63 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.25 0.00 0.00 0.00 0.00 -
P/EPS 6.39 7.59 0.00 0.00 0.00 0.00 -
EY 15.64 13.18 0.00 0.00 0.00 0.00 -
DY 3.52 3.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 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