[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -7.91%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 239,034 240,024 140,966 106,462 107,912 87,280 208,948 9.35%
PBT 5,230 -2,368 66,745 49,120 57,612 41,936 84,180 -84.23%
Tax -2,134 -9,020 -16,710 -7,542 -12,318 -8,444 -11,535 -67.43%
NP 3,096 -11,388 50,035 41,577 45,294 33,492 72,645 -87.72%
-
NP to SH 13,164 2,480 55,071 41,712 45,294 33,492 72,645 -67.87%
-
Tax Rate 40.80% - 25.04% 15.35% 21.38% 20.14% 13.70% -
Total Cost 235,938 251,412 90,931 64,885 62,618 53,788 136,303 44.02%
-
Net Worth 787,605 791,491 389,700 436,957 433,242 419,365 410,713 54.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 3,055 - - - 8,939 -
Div Payout % - - 5.55% - - - 12.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 787,605 791,491 389,700 436,957 433,242 419,365 410,713 54.16%
NOSH 306,139 309,999 305,503 178,765 178,745 178,910 178,796 42.98%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.30% -4.74% 35.49% 39.05% 41.97% 38.37% 34.77% -
ROE 1.67% 0.31% 14.13% 9.55% 10.45% 7.99% 17.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 78.08 77.43 46.14 59.55 60.37 48.78 116.86 -23.51%
EPS 4.30 0.80 16.39 23.33 25.34 18.72 40.63 -77.53%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 2.5727 2.5532 1.2756 2.4443 2.4238 2.344 2.2971 7.82%
Adjusted Per Share Value based on latest NOSH - 178,819
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.08 8.11 4.76 3.60 3.65 2.95 7.06 9.38%
EPS 0.44 0.08 1.86 1.41 1.53 1.13 2.45 -68.06%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.30 -
NAPS 0.2661 0.2675 0.1317 0.1477 0.1464 0.1417 0.1388 54.14%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.95 2.71 2.83 2.67 2.54 2.55 2.50 -
P/RPS 3.78 3.50 6.13 4.48 4.21 5.23 2.14 45.97%
P/EPS 68.60 338.75 15.70 11.44 10.02 13.62 6.15 397.04%
EY 1.46 0.30 6.37 8.74 9.98 7.34 16.25 -79.85%
DY 0.00 0.00 0.35 0.00 0.00 0.00 2.00 -
P/NAPS 1.15 1.06 2.22 1.09 1.05 1.09 1.09 3.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 -
Price 2.71 2.72 2.58 2.96 2.47 2.55 2.49 -
P/RPS 3.47 3.51 5.59 4.97 4.09 5.23 2.13 38.32%
P/EPS 63.02 340.00 14.31 12.69 9.75 13.62 6.13 370.79%
EY 1.59 0.29 6.99 7.88 10.26 7.34 16.32 -78.73%
DY 0.00 0.00 0.39 0.00 0.00 0.00 2.01 -
P/NAPS 1.05 1.07 2.02 1.21 1.02 1.09 1.08 -1.85%

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