[EKOVEST] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -95.5%
YoY- -92.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 229,126 243,933 239,034 240,024 140,966 106,462 107,912 65.42%
PBT 7,726 4,446 5,230 -2,368 66,745 49,120 57,612 -73.89%
Tax 5,474 -913 -2,134 -9,020 -16,710 -7,542 -12,318 -
NP 13,200 3,533 3,096 -11,388 50,035 41,577 45,294 -56.14%
-
NP to SH 47,111 13,448 13,164 2,480 55,071 41,712 45,294 2.66%
-
Tax Rate -70.85% 20.54% 40.80% - 25.04% 15.35% 21.38% -
Total Cost 215,926 240,400 235,938 251,412 90,931 64,885 62,618 128.76%
-
Net Worth 810,847 786,461 787,605 791,491 389,700 436,957 433,242 52.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,628 - - - 3,055 - - -
Div Payout % 26.80% - - - 5.55% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 810,847 786,461 787,605 791,491 389,700 436,957 433,242 52.04%
NOSH 855,448 305,517 306,139 309,999 305,503 178,765 178,745 184.80%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.76% 1.45% 1.30% -4.74% 35.49% 39.05% 41.97% -
ROE 5.81% 1.71% 1.67% 0.31% 14.13% 9.55% 10.45% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.29 79.84 78.08 77.43 46.14 59.55 60.37 -28.83%
EPS 7.23 4.40 4.30 0.80 16.39 23.33 25.34 -56.75%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2842 2.5742 2.5727 2.5532 1.2756 2.4443 2.4238 -34.59%
Adjusted Per Share Value based on latest NOSH - 309,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.74 8.24 8.08 8.11 4.76 3.60 3.65 65.28%
EPS 1.59 0.45 0.44 0.08 1.86 1.41 1.53 2.60%
DPS 0.43 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.274 0.2658 0.2661 0.2675 0.1317 0.1477 0.1464 52.04%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.13 2.57 2.95 2.71 2.83 2.67 2.54 -
P/RPS 3.11 3.22 3.78 3.50 6.13 4.48 4.21 -18.32%
P/EPS 15.14 58.39 68.60 338.75 15.70 11.44 10.02 31.77%
EY 6.60 1.71 1.46 0.30 6.37 8.74 9.98 -24.15%
DY 1.77 0.00 0.00 0.00 0.35 0.00 0.00 -
P/NAPS 0.88 1.00 1.15 1.06 2.22 1.09 1.05 -11.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.26 2.83 2.71 2.72 2.58 2.96 2.47 -
P/RPS 3.47 3.54 3.47 3.51 5.59 4.97 4.09 -10.40%
P/EPS 16.89 64.29 63.02 340.00 14.31 12.69 9.75 44.38%
EY 5.92 1.56 1.59 0.29 6.99 7.88 10.26 -30.76%
DY 1.59 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.98 1.10 1.05 1.07 2.02 1.21 1.02 -2.63%

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