[EMIVEST] YoY TTM 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- 41.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 313,236 279,609 230,437 258,964 0 -
PBT 10,646 10,558 12,208 12,357 0 -
Tax -1,894 -4,152 -3,464 -3,764 0 -
NP 8,752 6,406 8,744 8,593 0 -
-
NP to SH 8,581 6,406 8,744 8,593 0 -
-
Tax Rate 17.79% 39.33% 28.37% 30.46% - -
Total Cost 304,484 273,203 221,693 250,371 0 -
-
Net Worth 79,288 59,935 39,987 60,379 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,801 3,198 1,999 1,999 - -
Div Payout % 20.99% 49.93% 22.87% 23.27% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 79,288 59,935 39,987 60,379 0 -
NOSH 120,134 59,935 39,987 39,999 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.79% 2.29% 3.79% 3.32% 0.00% -
ROE 10.82% 10.69% 21.87% 14.23% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 260.74 466.51 576.28 647.41 0.00 -
EPS 7.14 10.69 21.87 21.48 0.00 -
DPS 1.50 5.34 5.00 5.00 0.00 -
NAPS 0.66 1.00 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 260.96 232.94 191.98 215.75 0.00 -
EPS 7.15 5.34 7.28 7.16 0.00 -
DPS 1.50 2.66 1.67 1.67 0.00 -
NAPS 0.6606 0.4993 0.3331 0.503 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 0.23 0.33 0.27 0.00 -
P/EPS 5.74 9.82 8.83 8.05 0.00 -
EY 17.42 10.18 11.33 12.42 0.00 -
DY 3.66 5.08 2.59 2.89 0.00 -
P/NAPS 0.62 1.05 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 0.20 0.62 0.25 0.00 -
P/EPS 6.44 8.70 16.46 7.59 0.00 -
EY 15.53 11.49 6.07 13.18 0.00 -
DY 3.26 5.74 1.39 3.07 0.00 -
P/NAPS 0.70 0.93 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