[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 36.72%
YoY- -37.75%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 172,342 160,752 173,056 182,341 180,068 180,188 312,201 -32.63%
PBT 8,502 9,200 7,394 8,232 6,280 4,144 10,324 -12.11%
Tax -1,140 -2,868 -2,572 -3,337 -2,700 -2,064 -3,362 -51.27%
NP 7,362 6,332 4,822 4,894 3,580 2,080 6,962 3.78%
-
NP to SH 7,362 6,332 4,822 4,894 3,580 2,080 6,962 3.78%
-
Tax Rate 13.41% 31.17% 34.78% 40.54% 42.99% 49.81% 32.56% -
Total Cost 164,980 154,420 168,234 177,446 176,488 178,108 305,239 -33.57%
-
Net Worth 163,377 161,639 144,092 141,026 139,124 138,092 129,088 16.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 603 - - - 2,804 -
Div Payout % - - 12.52% - - - 40.28% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 163,377 161,639 144,092 141,026 139,124 138,092 129,088 16.95%
NOSH 66,684 66,793 60,350 59,691 59,666 59,770 56,083 12.19%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.27% 3.94% 2.79% 2.68% 1.99% 1.15% 2.23% -
ROE 4.51% 3.92% 3.35% 3.47% 2.57% 1.51% 5.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 258.44 240.67 286.75 305.48 301.79 301.47 556.67 -39.95%
EPS 11.04 9.48 7.99 8.20 6.00 3.48 12.41 -7.48%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 2.45 2.42 2.3876 2.3626 2.3317 2.3104 2.3017 4.23%
Adjusted Per Share Value based on latest NOSH - 59,714
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.82 5.43 5.85 6.16 6.08 6.09 10.55 -32.66%
EPS 0.25 0.21 0.16 0.17 0.12 0.07 0.24 2.75%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.09 -
NAPS 0.0552 0.0546 0.0487 0.0477 0.047 0.0467 0.0436 16.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.26 2.60 2.89 2.78 2.58 1.90 1.74 -
P/RPS 0.87 1.08 1.01 0.91 0.85 0.63 0.31 98.58%
P/EPS 20.47 27.43 36.17 33.90 43.00 54.60 14.02 28.61%
EY 4.88 3.65 2.76 2.95 2.33 1.83 7.13 -22.28%
DY 0.00 0.00 0.35 0.00 0.00 0.00 2.87 -
P/NAPS 0.92 1.07 1.21 1.18 1.11 0.82 0.76 13.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 28/11/02 20/08/02 20/05/02 12/04/02 04/01/02 27/08/01 -
Price 1.92 2.42 2.69 3.04 2.91 2.80 2.88 -
P/RPS 0.74 1.01 0.94 1.00 0.96 0.93 0.52 26.43%
P/EPS 17.39 25.53 33.67 37.07 48.50 80.46 23.20 -17.44%
EY 5.75 3.92 2.97 2.70 2.06 1.24 4.31 21.12%
DY 0.00 0.00 0.37 0.00 0.00 0.00 1.74 -
P/NAPS 0.78 1.00 1.13 1.29 1.25 1.21 1.25 -26.91%

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