[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -88.03%
YoY- -55.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 277,759 203,254 151,080 73,619 442,312 325,980 221,271 16.38%
PBT 10,694 7,847 5,984 2,914 25,838 21,034 13,102 -12.67%
Tax -3,872 -2,465 -1,890 -912 -9,081 -7,724 -4,388 -8.00%
NP 6,822 5,382 4,094 2,002 16,757 13,310 8,714 -15.06%
-
NP to SH 6,826 5,385 4,097 2,002 16,724 13,295 8,708 -14.99%
-
Tax Rate 36.21% 31.41% 31.58% 31.30% 35.15% 36.72% 33.49% -
Total Cost 270,937 197,872 146,986 71,617 425,555 312,670 212,557 17.57%
-
Net Worth 306,965 304,952 309,210 306,489 305,238 306,463 302,518 0.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,080 - - - 7,066 - - -
Div Payout % 103.72% - - - 42.25% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 306,965 304,952 309,210 306,489 305,238 306,463 302,518 0.97%
NOSH 141,602 141,338 141,275 140,985 141,333 141,574 141,363 0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.46% 2.65% 2.71% 2.72% 3.79% 4.08% 3.94% -
ROE 2.22% 1.77% 1.32% 0.65% 5.48% 4.34% 2.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 196.15 143.81 106.94 52.22 312.96 230.48 156.53 16.24%
EPS 4.82 3.81 2.90 1.42 11.83 9.40 6.16 -15.09%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.1678 2.1576 2.1887 2.1739 2.1597 2.1668 2.14 0.86%
Adjusted Per Share Value based on latest NOSH - 140,985
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.37 6.85 5.09 2.48 14.92 10.99 7.46 16.42%
EPS 0.23 0.18 0.14 0.07 0.56 0.45 0.29 -14.33%
DPS 0.24 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1035 0.1028 0.1043 0.1034 0.1029 0.1033 0.102 0.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.56 1.02 1.02 1.05 1.14 1.44 2.04 -
P/RPS 0.80 0.71 0.95 2.01 0.36 0.62 1.30 -27.67%
P/EPS 32.36 26.77 35.17 73.94 9.63 15.32 33.12 -1.53%
EY 3.09 3.74 2.84 1.35 10.38 6.53 3.02 1.54%
DY 3.21 0.00 0.00 0.00 4.39 0.00 0.00 -
P/NAPS 0.72 0.47 0.47 0.48 0.53 0.66 0.95 -16.88%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 22/05/09 23/02/09 28/11/08 25/08/08 26/05/08 25/02/08 -
Price 1.64 1.36 1.06 1.01 1.20 1.27 1.50 -
P/RPS 0.84 0.95 0.99 1.93 0.38 0.55 0.96 -8.52%
P/EPS 34.02 35.70 36.55 71.13 10.14 13.51 24.35 25.00%
EY 2.94 2.80 2.74 1.41 9.86 7.40 4.11 -20.03%
DY 3.05 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.76 0.63 0.48 0.46 0.56 0.59 0.70 5.64%

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