[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -67.17%
YoY- 204.42%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 277,386 130,573 86,171 40,188 173,056 136,756 90,034 112.16%
PBT 10,054 6,085 4,251 2,300 7,394 6,174 3,140 117.70%
Tax -2,696 -1,663 -570 -717 -2,572 -2,503 -1,350 58.78%
NP 7,358 4,422 3,681 1,583 4,822 3,671 1,790 157.27%
-
NP to SH 7,358 4,422 3,681 1,583 4,822 3,671 1,790 157.27%
-
Tax Rate 26.82% 27.33% 13.41% 31.17% 34.78% 40.54% 42.99% -
Total Cost 270,028 126,151 82,490 38,605 168,234 133,085 88,244 111.20%
-
Net Worth 171,138 158,667 163,377 161,639 144,092 141,026 139,124 14.84%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,670 - - - 603 - - -
Div Payout % 49.89% - - - 12.52% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 171,138 158,667 163,377 161,639 144,092 141,026 139,124 14.84%
NOSH 73,412 68,985 66,684 66,793 60,350 59,691 59,666 14.86%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.65% 3.39% 4.27% 3.94% 2.79% 2.68% 1.99% -
ROE 4.30% 2.79% 2.25% 0.98% 3.35% 2.60% 1.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 377.85 189.27 129.22 60.17 286.75 229.11 150.89 84.71%
EPS 9.59 6.41 5.52 2.37 7.99 6.15 3.00 117.46%
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.3312 2.30 2.45 2.42 2.3876 2.3626 2.3317 -0.01%
Adjusted Per Share Value based on latest NOSH - 66,793
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.35 4.40 2.91 1.36 5.84 4.61 3.04 111.92%
EPS 0.25 0.15 0.12 0.05 0.16 0.12 0.06 159.61%
DPS 0.12 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0577 0.0535 0.0551 0.0545 0.0486 0.0476 0.0469 14.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.50 2.02 2.26 2.60 2.89 2.78 2.58 -
P/RPS 0.66 1.07 1.75 4.32 1.01 1.21 1.71 -47.08%
P/EPS 24.94 31.51 40.94 109.70 36.17 45.20 86.00 -56.28%
EY 4.01 3.17 2.44 0.91 2.76 2.21 1.16 129.14%
DY 2.00 0.00 0.00 0.00 0.35 0.00 0.00 -
P/NAPS 1.07 0.88 0.92 1.07 1.21 1.18 1.11 -2.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 20/05/02 12/04/02 -
Price 3.30 1.84 1.92 2.42 2.69 3.04 2.91 -
P/RPS 0.87 0.97 1.49 4.02 0.94 1.33 1.93 -41.29%
P/EPS 32.92 28.71 34.78 102.11 33.67 49.43 97.00 -51.44%
EY 3.04 3.48 2.88 0.98 2.97 2.02 1.03 106.16%
DY 1.52 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 1.42 0.80 0.78 1.00 1.13 1.29 1.25 8.89%

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