[EKOVEST] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 36.66%
YoY- 112.33%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 325,980 221,271 96,410 356,601 258,446 147,145 45,428 271.58%
PBT 21,034 13,102 6,571 25,660 18,878 11,526 4,327 186.68%
Tax -7,724 -4,388 -2,060 -8,237 -6,129 -3,380 -1,224 241.10%
NP 13,310 8,714 4,511 17,423 12,749 8,146 3,103 163.76%
-
NP to SH 13,295 8,708 4,509 17,341 12,689 8,080 3,025 168.07%
-
Tax Rate 36.72% 33.49% 31.35% 32.10% 32.47% 29.33% 28.29% -
Total Cost 312,670 212,557 91,899 339,178 245,697 138,999 42,325 278.84%
-
Net Worth 306,463 302,518 298,286 283,863 281,510 281,858 276,807 7.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 6,758 - - - -
Div Payout % - - - 38.98% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 306,463 302,518 298,286 283,863 281,510 281,858 276,807 7.01%
NOSH 141,574 141,363 141,347 135,179 134,417 134,442 134,444 3.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.08% 3.94% 4.68% 4.89% 4.93% 5.54% 6.83% -
ROE 4.34% 2.88% 1.51% 6.11% 4.51% 2.87% 1.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 230.48 156.53 68.21 263.80 192.27 109.45 33.79 259.24%
EPS 9.40 6.16 3.19 12.83 9.44 6.01 2.25 159.17%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.1668 2.14 2.1103 2.0999 2.0943 2.0965 2.0589 3.46%
Adjusted Per Share Value based on latest NOSH - 137,307
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.02 7.48 3.26 12.05 8.73 4.97 1.54 270.89%
EPS 0.45 0.29 0.15 0.59 0.43 0.27 0.10 172.31%
DPS 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
NAPS 0.1036 0.1022 0.1008 0.0959 0.0951 0.0952 0.0935 7.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.44 2.04 2.65 2.65 2.71 1.37 1.58 -
P/RPS 0.62 1.30 3.89 1.00 1.41 1.25 4.68 -73.98%
P/EPS 15.32 33.12 83.07 20.66 28.71 22.80 70.22 -63.72%
EY 6.53 3.02 1.20 4.84 3.48 4.39 1.42 176.27%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.66 0.95 1.26 1.26 1.29 0.65 0.77 -9.75%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 -
Price 1.27 1.50 2.09 2.70 2.58 2.65 1.31 -
P/RPS 0.55 0.96 3.06 1.02 1.34 2.42 3.88 -72.78%
P/EPS 13.51 24.35 65.52 21.05 27.33 44.09 58.22 -62.20%
EY 7.40 4.11 1.53 4.75 3.66 2.27 1.72 164.29%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.99 1.29 1.23 1.26 0.64 -5.27%

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