[EMIVEST] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 9.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 313,946 288,782 218,122 254,228 0 -
PBT 15,406 7,508 12,344 13,024 0 -
Tax -2,688 -3,462 -3,564 -3,778 0 -
NP 12,718 4,046 8,780 9,246 0 -
-
NP to SH 11,942 4,046 8,780 9,246 0 -
-
Tax Rate 17.45% 46.11% 28.87% 29.01% - -
Total Cost 301,228 284,736 209,342 244,982 0 -
-
Net Worth 79,133 72,635 40,007 60,366 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - 3,999 - -
Div Payout % - - - 43.25% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 79,133 72,635 40,007 60,366 0 -
NOSH 119,899 60,029 40,007 39,991 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.05% 1.40% 4.03% 3.64% 0.00% -
ROE 15.09% 5.57% 21.95% 15.32% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 261.84 481.07 545.20 635.71 0.00 -
EPS 9.96 6.74 14.64 23.12 0.00 -
DPS 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.66 1.21 1.00 1.5095 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 261.55 240.59 181.72 211.80 0.00 -
EPS 9.95 3.37 7.31 7.70 0.00 -
DPS 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.6593 0.6051 0.3333 0.5029 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.41 1.05 1.93 1.73 0.00 -
P/RPS 0.16 0.22 0.35 0.27 0.00 -
P/EPS 4.12 15.58 8.79 7.48 0.00 -
EY 24.29 6.42 11.37 13.36 0.00 -
DY 0.00 0.00 0.00 5.78 0.00 -
P/NAPS 0.62 0.87 1.93 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/05 27/08/04 25/08/03 28/08/02 - -
Price 0.46 0.93 3.60 1.63 0.00 -
P/RPS 0.18 0.19 0.66 0.26 0.00 -
P/EPS 4.62 13.80 16.40 7.05 0.00 -
EY 21.65 7.25 6.10 14.18 0.00 -
DY 0.00 0.00 0.00 6.13 0.00 -
P/NAPS 0.70 0.77 3.60 1.08 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