[EKOVEST] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 41.68%
YoY- -50.49%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 87,477 33,945 168,815 130,791 73,086 32,732 243,134 -49.31%
PBT 6,815 3,359 9,229 8,373 5,581 2,510 17,598 -46.77%
Tax -2,750 -1,345 -4,576 -3,645 -2,244 -935 -7,597 -49.11%
NP 4,065 2,014 4,653 4,728 3,337 1,575 10,001 -45.03%
-
NP to SH 4,043 2,008 5,615 4,728 3,337 1,575 10,001 -45.23%
-
Tax Rate 40.35% 40.04% 49.58% 43.53% 40.21% 37.25% 43.17% -
Total Cost 83,412 31,931 164,162 126,063 69,749 31,157 233,133 -49.50%
-
Net Worth 218,499 219,858 222,882 216,726 218,950 216,660 212,917 1.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,483 - - - 4,429 -
Div Payout % - - 79.85% - - - 44.29% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 218,499 219,858 222,882 216,726 218,950 216,660 212,917 1.73%
NOSH 104,470 89,642 89,669 89,545 89,704 89,488 88,586 11.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.65% 5.93% 2.76% 3.61% 4.57% 4.81% 4.11% -
ROE 1.85% 0.91% 2.52% 2.18% 1.52% 0.73% 4.70% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.73 37.87 188.26 146.06 81.47 36.58 274.46 -54.58%
EPS 3.87 2.24 6.27 5.28 3.72 1.76 11.30 -50.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0915 2.4526 2.4856 2.4203 2.4408 2.4211 2.4035 -8.82%
Adjusted Per Share Value based on latest NOSH - 89,741
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.96 1.15 5.70 4.42 2.47 1.11 8.22 -49.29%
EPS 0.14 0.07 0.19 0.16 0.11 0.05 0.34 -44.56%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.15 -
NAPS 0.0738 0.0743 0.0753 0.0732 0.074 0.0732 0.0719 1.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 1.09 1.49 1.66 1.69 1.78 2.10 -
P/RPS 0.93 2.88 0.79 1.14 2.07 4.87 0.77 13.37%
P/EPS 20.16 48.66 23.79 31.44 45.43 101.14 18.60 5.50%
EY 4.96 2.06 4.20 3.18 2.20 0.99 5.38 -5.26%
DY 0.00 0.00 3.36 0.00 0.00 0.00 2.38 -
P/NAPS 0.37 0.44 0.60 0.69 0.69 0.74 0.87 -43.35%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 23/08/04 -
Price 1.00 0.74 1.43 1.51 1.74 1.77 1.93 -
P/RPS 1.19 1.95 0.76 1.03 2.14 4.84 0.70 42.30%
P/EPS 25.84 33.04 22.84 28.60 46.77 100.57 17.10 31.58%
EY 3.87 3.03 4.38 3.50 2.14 0.99 5.85 -24.02%
DY 0.00 0.00 3.50 0.00 0.00 0.00 2.59 -
P/NAPS 0.48 0.30 0.58 0.62 0.71 0.73 0.80 -28.79%

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