[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 24.8%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 300,872 354,444 344,448 277,386 174,097 172,342 160,752 51.81%
PBT 19,229 20,324 20,216 10,054 8,113 8,502 9,200 63.39%
Tax -6,496 -6,570 -6,364 -2,696 -2,217 -1,140 -2,868 72.38%
NP 12,733 13,754 13,852 7,358 5,896 7,362 6,332 59.24%
-
NP to SH 12,733 13,754 13,852 7,358 5,896 7,362 6,332 59.24%
-
Tax Rate 33.78% 32.33% 31.48% 26.82% 27.33% 13.41% 31.17% -
Total Cost 288,138 340,690 330,596 270,028 168,201 164,980 154,420 51.50%
-
Net Worth 211,750 210,751 205,696 171,138 158,667 163,377 161,639 19.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 3,670 - - - -
Div Payout % - - - 49.89% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 211,750 210,751 205,696 171,138 158,667 163,377 161,639 19.70%
NOSH 88,262 87,605 86,791 73,412 68,985 66,684 66,793 20.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.23% 3.88% 4.02% 2.65% 3.39% 4.27% 3.94% -
ROE 6.01% 6.53% 6.73% 4.30% 3.72% 4.51% 3.92% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 340.88 404.59 396.87 377.85 252.37 258.44 240.67 26.09%
EPS 14.43 15.70 15.96 9.59 8.55 11.04 9.48 32.29%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.3991 2.4057 2.37 2.3312 2.30 2.45 2.42 -0.57%
Adjusted Per Share Value based on latest NOSH - 86,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.15 11.95 11.62 9.35 5.87 5.81 5.42 51.87%
EPS 0.43 0.46 0.47 0.25 0.20 0.25 0.21 61.17%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0714 0.0711 0.0694 0.0577 0.0535 0.0551 0.0545 19.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.11 2.91 3.38 2.50 2.02 2.26 2.60 -
P/RPS 0.62 0.72 0.85 0.66 0.80 0.87 1.08 -30.90%
P/EPS 14.63 18.54 21.18 24.94 23.63 20.47 27.43 -34.20%
EY 6.84 5.40 4.72 4.01 4.23 4.88 3.65 51.94%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.21 1.43 1.07 0.88 0.92 1.07 -12.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 -
Price 1.98 2.64 3.36 3.30 1.84 1.92 2.42 -
P/RPS 0.58 0.65 0.85 0.87 0.73 0.74 1.01 -30.88%
P/EPS 13.72 16.82 21.05 32.92 21.53 17.39 25.53 -33.87%
EY 7.29 5.95 4.75 3.04 4.64 5.75 3.92 51.16%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 1.42 1.42 0.80 0.78 1.00 -11.67%

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