[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -73.26%
YoY- 547.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 208,948 133,406 78,820 31,857 128,175 90,674 62,517 123.70%
PBT 84,180 51,178 22,396 7,445 35,558 14,351 4,899 567.04%
Tax -11,535 -12,241 -4,573 -935 -11,208 -5,924 -2,319 191.67%
NP 72,645 38,937 17,823 6,510 24,350 8,427 2,580 827.41%
-
NP to SH 72,645 38,937 17,823 6,510 24,350 8,427 2,580 827.41%
-
Tax Rate 13.70% 23.92% 20.42% 12.56% 31.52% 41.28% 47.34% -
Total Cost 136,303 94,469 60,997 25,347 103,825 82,247 59,937 73.01%
-
Net Worth 410,713 376,963 362,538 351,379 323,486 318,090 303,533 22.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,939 - - - 8,387 - - -
Div Payout % 12.31% - - - 34.45% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 410,713 376,963 362,538 351,379 323,486 318,090 303,533 22.35%
NOSH 178,796 178,774 178,766 178,846 167,757 164,269 156,363 9.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 34.77% 29.19% 22.61% 20.44% 19.00% 9.29% 4.13% -
ROE 17.69% 10.33% 4.92% 1.85% 7.53% 2.65% 0.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 116.86 74.62 44.09 17.81 76.41 55.20 39.98 104.56%
EPS 40.63 21.78 9.97 3.64 14.51 5.13 1.65 748.05%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2971 2.1086 2.028 1.9647 1.9283 1.9364 1.9412 11.88%
Adjusted Per Share Value based on latest NOSH - 178,846
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.06 4.51 2.66 1.08 4.33 3.06 2.11 123.87%
EPS 2.45 1.32 0.60 0.22 0.82 0.28 0.09 806.75%
DPS 0.30 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1388 0.1274 0.1225 0.1187 0.1093 0.1075 0.1026 22.34%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.50 2.60 2.54 2.30 3.00 3.80 1.99 -
P/RPS 2.14 3.48 5.76 12.91 3.93 6.88 4.98 -43.08%
P/EPS 6.15 11.94 25.48 63.19 20.67 74.07 120.61 -86.27%
EY 16.25 8.38 3.93 1.58 4.84 1.35 0.83 627.73%
DY 2.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.09 1.23 1.25 1.17 1.56 1.96 1.03 3.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 2.49 2.49 2.66 2.50 2.48 2.77 3.92 -
P/RPS 2.13 3.34 6.03 14.04 3.25 5.02 9.80 -63.88%
P/EPS 6.13 11.43 26.68 68.68 17.09 54.00 237.58 -91.28%
EY 16.32 8.75 3.75 1.46 5.85 1.85 0.42 1049.78%
DY 2.01 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 1.08 1.18 1.31 1.27 1.29 1.43 2.02 -34.15%

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