[EKOVEST] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 961.61%
YoY- -70.94%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 88,891 229,126 182,950 119,517 60,006 140,966 79,847 7.40%
PBT 2,213 7,726 3,335 2,615 -592 66,745 36,840 -84.63%
Tax -651 5,474 -685 -1,067 -2,255 -16,710 -5,657 -76.30%
NP 1,562 13,200 2,650 1,548 -2,847 50,035 31,183 -86.38%
-
NP to SH 1,443 47,111 10,086 6,582 620 55,071 31,284 -87.11%
-
Tax Rate 29.42% -70.85% 20.54% 40.80% - 25.04% 15.36% -
Total Cost 87,329 215,926 180,300 117,969 62,853 90,931 48,664 47.62%
-
Net Worth 1,100,020 810,847 786,461 787,605 791,491 389,700 436,957 84.95%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 12,628 - - - 3,055 - -
Div Payout % - 26.80% - - - 5.55% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,100,020 810,847 786,461 787,605 791,491 389,700 436,957 84.95%
NOSH 855,448 855,448 305,517 306,139 309,999 305,503 178,765 183.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.76% 5.76% 1.45% 1.30% -4.74% 35.49% 39.05% -
ROE 0.13% 5.81% 1.28% 0.84% 0.08% 14.13% 7.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.39 36.29 59.88 39.04 19.36 46.14 44.67 -62.14%
EPS 0.17 7.23 3.30 2.15 0.20 16.39 17.50 -95.43%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2859 1.2842 2.5742 2.5727 2.5532 1.2756 2.4443 -34.80%
Adjusted Per Share Value based on latest NOSH - 305,743
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.00 7.73 6.17 4.03 2.02 4.75 2.69 7.53%
EPS 0.05 1.59 0.34 0.22 0.02 1.86 1.05 -86.83%
DPS 0.00 0.43 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.371 0.2734 0.2652 0.2656 0.2669 0.1314 0.1474 84.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.13 2.57 2.95 2.71 2.83 2.67 -
P/RPS 12.03 3.11 4.29 7.56 14.00 6.13 5.98 59.29%
P/EPS 741.03 15.14 77.85 137.21 1,355.00 15.70 15.26 1227.88%
EY 0.13 6.60 1.28 0.73 0.07 6.37 6.55 -92.65%
DY 0.00 1.77 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.97 0.88 1.00 1.15 1.06 2.22 1.09 -7.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 -
Price 1.11 1.26 2.83 2.71 2.72 2.58 2.96 -
P/RPS 10.68 3.47 4.73 6.94 14.05 5.59 6.63 37.37%
P/EPS 658.04 16.89 85.72 126.05 1,360.00 14.31 16.91 1045.79%
EY 0.15 5.92 1.17 0.79 0.07 6.99 5.91 -91.34%
DY 0.00 1.59 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.86 0.98 1.10 1.05 1.07 2.02 1.21 -20.34%

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