[EKOVEST] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 226.63%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 78,820 31,857 128,175 90,674 62,517 21,255 217,733 -49.11%
PBT 22,396 7,445 35,558 14,351 4,899 1,497 19,567 9.39%
Tax -4,573 -935 -11,208 -5,924 -2,319 -492 -10,659 -43.02%
NP 17,823 6,510 24,350 8,427 2,580 1,005 8,908 58.58%
-
NP to SH 17,823 6,510 24,350 8,427 2,580 1,005 10,099 45.88%
-
Tax Rate 20.42% 12.56% 31.52% 41.28% 47.34% 32.87% 54.47% -
Total Cost 60,997 25,347 103,825 82,247 59,937 20,250 208,825 -55.87%
-
Net Worth 362,538 351,379 323,486 318,090 303,533 311,004 310,986 10.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 8,387 - - - 7,094 -
Div Payout % - - 34.45% - - - 70.25% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 362,538 351,379 323,486 318,090 303,533 311,004 310,986 10.73%
NOSH 178,766 178,846 167,757 164,269 156,363 143,571 141,899 16.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.61% 20.44% 19.00% 9.29% 4.13% 4.73% 4.09% -
ROE 4.92% 1.85% 7.53% 2.65% 0.85% 0.32% 3.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.09 17.81 76.41 55.20 39.98 14.80 153.44 -56.35%
EPS 9.97 3.64 14.51 5.13 1.65 0.70 7.07 25.67%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.028 1.9647 1.9283 1.9364 1.9412 2.1662 2.1916 -5.02%
Adjusted Per Share Value based on latest NOSH - 178,807
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.66 1.07 4.32 3.06 2.11 0.72 7.34 -49.07%
EPS 0.60 0.22 0.82 0.28 0.09 0.03 0.34 45.88%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.24 -
NAPS 0.1223 0.1185 0.1091 0.1073 0.1024 0.1049 0.1049 10.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.54 2.30 3.00 3.80 1.99 1.57 1.41 -
P/RPS 5.76 12.91 3.93 6.88 4.98 10.60 0.92 238.56%
P/EPS 25.48 63.19 20.67 74.07 120.61 224.29 19.81 18.21%
EY 3.93 1.58 4.84 1.35 0.83 0.45 5.05 -15.35%
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.55 -
P/NAPS 1.25 1.17 1.56 1.96 1.03 0.72 0.64 56.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 2.66 2.50 2.48 2.77 3.92 1.87 1.56 -
P/RPS 6.03 14.04 3.25 5.02 9.80 12.63 1.02 225.89%
P/EPS 26.68 68.68 17.09 54.00 237.58 267.14 21.92 13.95%
EY 3.75 1.46 5.85 1.85 0.42 0.37 4.56 -12.19%
DY 0.00 0.00 2.02 0.00 0.00 0.00 3.21 -
P/NAPS 1.31 1.27 1.29 1.43 2.02 0.86 0.71 50.26%

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