[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -60.19%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 128,175 120,898 125,034 85,020 217,733 222,112 234,928 -33.30%
PBT 35,558 19,134 9,798 5,988 19,567 21,462 13,070 95.24%
Tax -11,208 -7,898 -4,638 -1,968 -10,659 -9,860 -5,470 61.53%
NP 24,350 11,236 5,160 4,020 8,908 11,602 7,600 117.79%
-
NP to SH 24,350 11,236 5,160 4,020 10,099 11,609 7,608 117.64%
-
Tax Rate 31.52% 41.28% 47.34% 32.87% 54.47% 45.94% 41.85% -
Total Cost 103,825 109,662 119,874 81,000 208,825 210,509 227,328 -40.77%
-
Net Worth 323,486 318,090 303,533 311,004 310,986 310,644 311,516 2.55%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,387 - - - 7,094 - - -
Div Payout % 34.45% - - - 70.25% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 323,486 318,090 303,533 311,004 310,986 310,644 311,516 2.55%
NOSH 167,757 164,269 156,363 143,571 141,899 141,807 141,940 11.81%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.00% 9.29% 4.13% 4.73% 4.09% 5.22% 3.24% -
ROE 7.53% 3.53% 1.70% 1.29% 3.25% 3.74% 2.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 76.41 73.60 79.96 59.22 153.44 156.63 165.51 -40.35%
EPS 14.51 6.84 3.30 2.80 7.07 8.19 5.36 94.59%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.9283 1.9364 1.9412 2.1662 2.1916 2.1906 2.1947 -8.28%
Adjusted Per Share Value based on latest NOSH - 143,571
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.33 4.09 4.23 2.87 7.36 7.51 7.94 -33.32%
EPS 0.82 0.38 0.17 0.14 0.34 0.39 0.26 115.51%
DPS 0.28 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1093 0.1075 0.1026 0.1051 0.1051 0.105 0.1053 2.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.00 3.80 1.99 1.57 1.41 1.43 1.49 -
P/RPS 3.93 5.16 2.49 2.65 0.92 0.91 0.90 167.87%
P/EPS 20.67 55.56 60.30 56.07 19.81 17.47 27.80 -17.97%
EY 4.84 1.80 1.66 1.78 5.05 5.72 3.60 21.87%
DY 1.67 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 1.56 1.96 1.03 0.72 0.64 0.65 0.68 74.20%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 -
Price 2.48 2.77 3.92 1.87 1.56 1.40 1.46 -
P/RPS 3.25 3.76 4.90 3.16 1.02 0.89 0.88 139.50%
P/EPS 17.09 40.50 118.79 66.79 21.92 17.10 27.24 -26.77%
EY 5.85 2.47 0.84 1.50 4.56 5.85 3.67 36.57%
DY 2.02 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.29 1.43 2.02 0.86 0.71 0.64 0.67 54.95%

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