[EKOVEST] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 250.32%
YoY- -14.45%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 425,334 387,494 355,564 229,126 243,933 239,034 240,024 46.48%
PBT 18,998 13,474 8,852 7,726 4,446 5,230 -2,368 -
Tax -4,990 -3,608 -2,604 5,474 -913 -2,134 -9,020 -32.63%
NP 14,008 9,866 6,248 13,200 3,533 3,096 -11,388 -
-
NP to SH 13,124 9,292 5,772 47,111 13,448 13,164 2,480 203.98%
-
Tax Rate 26.27% 26.78% 29.42% -70.85% 20.54% 40.80% - -
Total Cost 411,326 377,628 349,316 215,926 240,400 235,938 251,412 38.88%
-
Net Worth 1,091,294 1,103,271 1,100,020 810,847 786,461 787,605 791,491 23.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 12,628 - - - -
Div Payout % - - - 26.80% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,091,294 1,103,271 1,100,020 810,847 786,461 787,605 791,491 23.90%
NOSH 855,448 855,448 855,448 855,448 305,517 306,139 309,999 96.86%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.29% 2.55% 1.76% 5.76% 1.45% 1.30% -4.74% -
ROE 1.20% 0.84% 0.52% 5.81% 1.71% 1.67% 0.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 49.72 45.30 41.56 36.29 79.84 78.08 77.43 -25.59%
EPS 1.53 1.08 0.68 7.23 4.40 4.30 0.80 54.13%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.2757 1.2897 1.2859 1.2842 2.5742 2.5727 2.5532 -37.06%
Adjusted Per Share Value based on latest NOSH - 855,448
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.37 13.09 12.02 7.74 8.24 8.08 8.11 46.47%
EPS 0.44 0.31 0.20 1.59 0.45 0.44 0.08 211.90%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.3688 0.3728 0.3717 0.274 0.2658 0.2661 0.2675 23.89%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.08 1.07 1.25 1.13 2.57 2.95 2.71 -
P/RPS 2.17 2.36 3.01 3.11 3.22 3.78 3.50 -27.31%
P/EPS 70.40 98.51 185.26 15.14 58.39 68.60 338.75 -64.94%
EY 1.42 1.02 0.54 6.60 1.71 1.46 0.30 182.17%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.97 0.88 1.00 1.15 1.06 -13.69%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 17/02/15 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 -
Price 1.06 1.14 1.11 1.26 2.83 2.71 2.72 -
P/RPS 2.13 2.52 2.67 3.47 3.54 3.47 3.51 -28.34%
P/EPS 69.09 104.95 164.51 16.89 64.29 63.02 340.00 -65.46%
EY 1.45 0.95 0.61 5.92 1.56 1.59 0.29 192.68%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.86 0.98 1.10 1.05 1.07 -15.58%

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