[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -21.46%
YoY- 35.92%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 174,388 146,172 130,928 243,134 300,872 354,444 344,448 -36.45%
PBT 11,164 11,162 10,040 17,598 19,229 20,324 20,216 -32.66%
Tax -4,860 -4,488 -3,740 -7,597 -6,496 -6,570 -6,364 -16.43%
NP 6,304 6,674 6,300 10,001 12,733 13,754 13,852 -40.80%
-
NP to SH 6,304 6,674 6,300 10,001 12,733 13,754 13,852 -40.80%
-
Tax Rate 43.53% 40.21% 37.25% 43.17% 33.78% 32.33% 31.48% -
Total Cost 168,084 139,498 124,628 233,133 288,138 340,690 330,596 -36.27%
-
Net Worth 216,726 218,950 216,660 212,917 211,750 210,751 205,696 3.54%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 4,429 - - - -
Div Payout % - - - 44.29% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 216,726 218,950 216,660 212,917 211,750 210,751 205,696 3.54%
NOSH 89,545 89,704 89,488 88,586 88,262 87,605 86,791 2.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.61% 4.57% 4.81% 4.11% 4.23% 3.88% 4.02% -
ROE 2.91% 3.05% 2.91% 4.70% 6.01% 6.53% 6.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.75 162.95 146.31 274.46 340.88 404.59 396.87 -37.75%
EPS 7.04 7.44 7.04 11.30 14.43 15.70 15.96 -42.02%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.4203 2.4408 2.4211 2.4035 2.3991 2.4057 2.37 1.40%
Adjusted Per Share Value based on latest NOSH - 89,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.89 4.94 4.42 8.22 10.17 11.98 11.64 -36.47%
EPS 0.21 0.23 0.21 0.34 0.43 0.46 0.47 -41.52%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.0732 0.074 0.0732 0.0719 0.0716 0.0712 0.0695 3.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.66 1.69 1.78 2.10 2.11 2.91 3.38 -
P/RPS 0.85 1.04 1.22 0.77 0.62 0.72 0.85 0.00%
P/EPS 23.58 22.72 25.28 18.60 14.63 18.54 21.18 7.41%
EY 4.24 4.40 3.96 5.38 6.84 5.40 4.72 -6.89%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.74 0.87 0.88 1.21 1.43 -38.45%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 23/08/04 24/05/04 24/02/04 27/10/03 -
Price 1.51 1.74 1.77 1.93 1.98 2.64 3.36 -
P/RPS 0.78 1.07 1.21 0.70 0.58 0.65 0.85 -5.56%
P/EPS 21.45 23.39 25.14 17.10 13.72 16.82 21.05 1.26%
EY 4.66 4.28 3.98 5.85 7.29 5.95 4.75 -1.26%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.73 0.80 0.83 1.10 1.42 -42.41%

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