[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -19.91%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 354,444 344,448 277,386 174,097 172,342 160,752 173,056 61.06%
PBT 20,324 20,216 10,054 8,113 8,502 9,200 7,394 95.86%
Tax -6,570 -6,364 -2,696 -2,217 -1,140 -2,868 -2,572 86.54%
NP 13,754 13,852 7,358 5,896 7,362 6,332 4,822 100.74%
-
NP to SH 13,754 13,852 7,358 5,896 7,362 6,332 4,822 100.74%
-
Tax Rate 32.33% 31.48% 26.82% 27.33% 13.41% 31.17% 34.78% -
Total Cost 340,690 330,596 270,028 168,201 164,980 154,420 168,234 59.85%
-
Net Worth 210,751 205,696 171,138 158,667 163,377 161,639 144,092 28.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 3,670 - - - 603 -
Div Payout % - - 49.89% - - - 12.52% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 210,751 205,696 171,138 158,667 163,377 161,639 144,092 28.76%
NOSH 87,605 86,791 73,412 68,985 66,684 66,793 60,350 28.11%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.88% 4.02% 2.65% 3.39% 4.27% 3.94% 2.79% -
ROE 6.53% 6.73% 4.30% 3.72% 4.51% 3.92% 3.35% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 404.59 396.87 377.85 252.37 258.44 240.67 286.75 25.71%
EPS 15.70 15.96 9.59 8.55 11.04 9.48 7.99 56.68%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 1.00 -
NAPS 2.4057 2.37 2.3312 2.30 2.45 2.42 2.3876 0.50%
Adjusted Per Share Value based on latest NOSH - 73,366
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.98 11.64 9.37 5.88 5.82 5.43 5.85 61.05%
EPS 0.46 0.47 0.25 0.20 0.25 0.21 0.16 101.80%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.02 -
NAPS 0.0712 0.0695 0.0578 0.0536 0.0552 0.0546 0.0487 28.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.91 3.38 2.50 2.02 2.26 2.60 2.89 -
P/RPS 0.72 0.85 0.66 0.80 0.87 1.08 1.01 -20.14%
P/EPS 18.54 21.18 24.94 23.63 20.47 27.43 36.17 -35.87%
EY 5.40 4.72 4.01 4.23 4.88 3.65 2.76 56.23%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.35 -
P/NAPS 1.21 1.43 1.07 0.88 0.92 1.07 1.21 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 -
Price 2.64 3.36 3.30 1.84 1.92 2.42 2.69 -
P/RPS 0.65 0.85 0.87 0.73 0.74 1.01 0.94 -21.75%
P/EPS 16.82 21.05 32.92 21.53 17.39 25.53 33.67 -36.96%
EY 5.95 4.75 3.04 4.64 5.75 3.92 2.97 58.71%
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.37 -
P/NAPS 1.10 1.42 1.42 0.80 0.78 1.00 1.13 -1.77%

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