[EKOVEST] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 86.57%
YoY- 198.34%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 79,847 53,956 21,820 208,948 133,406 78,820 31,857 84.41%
PBT 36,840 28,806 10,484 84,180 51,178 22,396 7,445 190.09%
Tax -5,657 -6,159 -2,111 -11,535 -12,241 -4,573 -935 231.67%
NP 31,183 22,647 8,373 72,645 38,937 17,823 6,510 183.88%
-
NP to SH 31,284 22,647 8,373 72,645 38,937 17,823 6,510 184.49%
-
Tax Rate 15.36% 21.38% 20.14% 13.70% 23.92% 20.42% 12.56% -
Total Cost 48,664 31,309 13,447 136,303 94,469 60,997 25,347 54.41%
-
Net Worth 436,957 433,242 419,365 410,713 376,963 362,538 351,379 15.62%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 8,939 - - - -
Div Payout % - - - 12.31% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 436,957 433,242 419,365 410,713 376,963 362,538 351,379 15.62%
NOSH 178,765 178,745 178,910 178,796 178,774 178,766 178,846 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.05% 41.97% 38.37% 34.77% 29.19% 22.61% 20.44% -
ROE 7.16% 5.23% 2.00% 17.69% 10.33% 4.92% 1.85% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.67 30.19 12.20 116.86 74.62 44.09 17.81 84.49%
EPS 17.50 12.67 4.68 40.63 21.78 9.97 3.64 184.58%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.4443 2.4238 2.344 2.2971 2.1086 2.028 1.9647 15.65%
Adjusted Per Share Value based on latest NOSH - 178,822
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.70 1.82 0.74 7.06 4.51 2.66 1.08 84.09%
EPS 1.06 0.77 0.28 2.45 1.32 0.60 0.22 184.99%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1477 0.1464 0.1417 0.1388 0.1274 0.1225 0.1187 15.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.67 2.54 2.55 2.50 2.60 2.54 2.30 -
P/RPS 5.98 8.41 20.91 2.14 3.48 5.76 12.91 -40.10%
P/EPS 15.26 20.05 54.49 6.15 11.94 25.48 63.19 -61.18%
EY 6.55 4.99 1.84 16.25 8.38 3.93 1.58 157.83%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.09 1.09 1.23 1.25 1.17 -4.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 29/02/12 21/11/11 -
Price 2.96 2.47 2.55 2.49 2.49 2.66 2.50 -
P/RPS 6.63 8.18 20.91 2.13 3.34 6.03 14.04 -39.33%
P/EPS 16.91 19.49 54.49 6.13 11.43 26.68 68.68 -60.68%
EY 5.91 5.13 1.84 16.32 8.75 3.75 1.46 153.77%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 1.21 1.02 1.09 1.08 1.18 1.31 1.27 -3.17%

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