[EKOVEST] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 66.4%
YoY- 52.59%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 225,654 177,222 86,112 277,386 130,573 86,171 40,188 215.57%
PBT 14,422 10,162 5,054 10,054 6,085 4,251 2,300 239.66%
Tax -4,872 -3,285 -1,591 -2,696 -1,663 -570 -717 258.33%
NP 9,550 6,877 3,463 7,358 4,422 3,681 1,583 231.03%
-
NP to SH 9,550 6,877 3,463 7,358 4,422 3,681 1,583 231.03%
-
Tax Rate 33.78% 32.33% 31.48% 26.82% 27.33% 13.41% 31.17% -
Total Cost 216,104 170,345 82,649 270,028 126,151 82,490 38,605 214.93%
-
Net Worth 211,750 210,751 205,696 171,138 158,667 163,377 161,639 19.70%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 3,670 - - - -
Div Payout % - - - 49.89% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 211,750 210,751 205,696 171,138 158,667 163,377 161,639 19.70%
NOSH 88,262 87,605 86,791 73,412 68,985 66,684 66,793 20.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.23% 3.88% 4.02% 2.65% 3.39% 4.27% 3.94% -
ROE 4.51% 3.26% 1.68% 4.30% 2.79% 2.25% 0.98% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 255.66 202.30 99.22 377.85 189.27 129.22 60.17 162.10%
EPS 10.82 7.85 3.99 9.59 6.41 5.52 2.37 174.94%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.3991 2.4057 2.37 2.3312 2.30 2.45 2.42 -0.57%
Adjusted Per Share Value based on latest NOSH - 86,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.63 5.99 2.91 9.37 4.41 2.91 1.36 215.40%
EPS 0.32 0.23 0.12 0.25 0.15 0.12 0.05 244.32%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.0716 0.0712 0.0695 0.0578 0.0536 0.0552 0.0546 19.78%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.11 2.91 3.38 2.50 2.02 2.26 2.60 -
P/RPS 0.83 1.44 3.41 0.66 1.07 1.75 4.32 -66.67%
P/EPS 19.50 37.07 84.71 24.94 31.51 40.94 109.70 -68.35%
EY 5.13 2.70 1.18 4.01 3.17 2.44 0.91 216.41%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.21 1.43 1.07 0.88 0.92 1.07 -12.20%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 -
Price 1.98 2.64 3.36 3.30 1.84 1.92 2.42 -
P/RPS 0.77 1.31 3.39 0.87 0.97 1.49 4.02 -66.73%
P/EPS 18.30 33.63 84.21 32.92 28.71 34.78 102.11 -68.17%
EY 5.46 2.97 1.19 3.04 3.48 2.88 0.98 213.94%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 1.42 1.42 0.80 0.78 1.00 -11.67%

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