[EKOVEST] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 430.81%
YoY- -70.94%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 355,564 229,126 243,933 239,034 240,024 140,966 106,462 123.26%
PBT 8,852 7,726 4,446 5,230 -2,368 66,745 49,120 -68.06%
Tax -2,604 5,474 -913 -2,134 -9,020 -16,710 -7,542 -50.75%
NP 6,248 13,200 3,533 3,096 -11,388 50,035 41,577 -71.70%
-
NP to SH 5,772 47,111 13,448 13,164 2,480 55,071 41,712 -73.21%
-
Tax Rate 29.42% -70.85% 20.54% 40.80% - 25.04% 15.35% -
Total Cost 349,316 215,926 240,400 235,938 251,412 90,931 64,885 206.85%
-
Net Worth 1,100,020 810,847 786,461 787,605 791,491 389,700 436,957 84.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 12,628 - - - 3,055 - -
Div Payout % - 26.80% - - - 5.55% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,100,020 810,847 786,461 787,605 791,491 389,700 436,957 84.95%
NOSH 855,448 855,448 305,517 306,139 309,999 305,503 178,765 183.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.76% 5.76% 1.45% 1.30% -4.74% 35.49% 39.05% -
ROE 0.52% 5.81% 1.71% 1.67% 0.31% 14.13% 9.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.56 36.29 79.84 78.08 77.43 46.14 59.55 -21.30%
EPS 0.68 7.23 4.40 4.30 0.80 16.39 23.33 -90.50%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2859 1.2842 2.5742 2.5727 2.5532 1.2756 2.4443 -34.80%
Adjusted Per Share Value based on latest NOSH - 305,743
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.02 7.74 8.24 8.08 8.11 4.76 3.60 123.22%
EPS 0.20 1.59 0.45 0.44 0.08 1.86 1.41 -72.76%
DPS 0.00 0.43 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.3717 0.274 0.2658 0.2661 0.2675 0.1317 0.1477 84.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.13 2.57 2.95 2.71 2.83 2.67 -
P/RPS 3.01 3.11 3.22 3.78 3.50 6.13 4.48 -23.27%
P/EPS 185.26 15.14 58.39 68.60 338.75 15.70 11.44 539.00%
EY 0.54 6.60 1.71 1.46 0.30 6.37 8.74 -84.34%
DY 0.00 1.77 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.97 0.88 1.00 1.15 1.06 2.22 1.09 -7.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 -
Price 1.11 1.26 2.83 2.71 2.72 2.58 2.96 -
P/RPS 2.67 3.47 3.54 3.47 3.51 5.59 4.97 -33.88%
P/EPS 164.51 16.89 64.29 63.02 340.00 14.31 12.69 450.98%
EY 0.61 5.92 1.56 1.59 0.29 6.99 7.88 -81.80%
DY 0.00 1.59 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.86 0.98 1.10 1.05 1.07 2.02 1.21 -20.34%

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