[EKOVEST] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 221.97%
YoY- -29.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 134,178 438,015 319,001 193,747 88,891 229,126 182,950 -18.65%
PBT 5,145 31,766 14,249 6,737 2,213 7,726 3,335 33.47%
Tax -2,021 -11,760 -3,743 -1,804 -651 5,474 -685 105.57%
NP 3,124 20,006 10,506 4,933 1,562 13,200 2,650 11.58%
-
NP to SH 2,998 18,512 9,843 4,646 1,443 47,111 10,086 -55.42%
-
Tax Rate 39.28% 37.02% 26.27% 26.78% 29.42% -70.85% 20.54% -
Total Cost 131,054 418,009 308,495 188,814 87,329 215,926 180,300 -19.14%
-
Net Worth 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 31.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 17,122 - - - 12,628 - -
Div Payout % - 92.49% - - - 26.80% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 786,461 31.43%
NOSH 855,448 856,105 855,448 855,448 855,448 855,448 305,517 98.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.33% 4.57% 3.29% 2.55% 1.76% 5.76% 1.45% -
ROE 0.25% 1.56% 0.90% 0.42% 0.13% 5.81% 1.28% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.69 51.16 37.29 22.65 10.39 36.29 59.88 -59.01%
EPS 0.35 2.16 1.15 0.54 0.17 7.23 3.30 -77.56%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3858 1.382 1.2757 1.2897 1.2859 1.2842 2.5742 -33.79%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.52 14.77 10.76 6.53 3.00 7.73 6.17 -18.71%
EPS 0.10 0.62 0.33 0.16 0.05 1.59 0.34 -55.74%
DPS 0.00 0.58 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.3998 0.399 0.368 0.372 0.371 0.2734 0.2652 31.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.915 1.02 1.08 1.07 1.25 1.13 2.57 -
P/RPS 5.83 1.99 2.90 4.72 12.03 3.11 4.29 22.66%
P/EPS 261.09 47.17 93.86 197.01 741.03 15.14 77.85 123.89%
EY 0.38 2.12 1.07 0.51 0.13 6.60 1.28 -55.46%
DY 0.00 1.96 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 0.66 0.74 0.85 0.83 0.97 0.88 1.00 -24.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 26/05/14 -
Price 0.94 0.915 1.06 1.14 1.11 1.26 2.83 -
P/RPS 5.99 1.79 2.84 5.03 10.68 3.47 4.73 17.03%
P/EPS 268.22 42.32 92.12 209.90 658.04 16.89 85.72 113.78%
EY 0.37 2.36 1.09 0.48 0.15 5.92 1.17 -53.55%
DY 0.00 2.19 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.68 0.66 0.83 0.88 0.86 0.98 1.10 -27.41%

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