[EKOVEST] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 117.53%
YoY- -44.26%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 63,433 59,511 60,006 61,119 25,891 32,136 21,820 103.82%
PBT 720 3,207 -592 29,906 8,034 18,322 10,484 -83.25%
Tax 382 1,188 -2,255 -11,053 502 -4,048 -2,111 -
NP 1,102 4,395 -2,847 18,853 8,536 14,274 8,373 -74.15%
-
NP to SH 3,504 5,962 620 18,788 8,637 14,274 8,373 -44.08%
-
Tax Rate -53.06% -37.04% - 36.96% -6.25% 22.09% 20.14% -
Total Cost 62,331 55,116 62,853 42,266 17,355 17,862 13,447 178.26%
-
Net Worth 786,461 786,586 791,491 779,381 437,089 433,550 419,365 52.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 3,054 - - - -
Div Payout % - - - 16.26% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 786,461 786,586 791,491 779,381 437,089 433,550 419,365 52.13%
NOSH 305,517 305,743 309,999 305,495 178,819 178,872 178,910 42.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.74% 7.39% -4.74% 30.85% 32.97% 44.42% 38.37% -
ROE 0.45% 0.76% 0.08% 2.41% 1.98% 3.29% 2.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.76 19.46 19.36 20.01 14.48 17.97 12.20 42.57%
EPS 1.15 1.95 0.20 6.15 4.83 7.98 4.68 -60.80%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.5742 2.5727 2.5532 2.5512 2.4443 2.4238 2.344 6.45%
Adjusted Per Share Value based on latest NOSH - 305,495
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.14 2.01 2.02 2.06 0.87 1.08 0.74 103.11%
EPS 0.12 0.20 0.02 0.63 0.29 0.48 0.28 -43.18%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.2652 0.2653 0.2669 0.2628 0.1474 0.1462 0.1414 52.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.57 2.95 2.71 2.83 2.67 2.54 2.55 -
P/RPS 12.38 15.16 14.00 14.15 18.44 14.14 20.91 -29.51%
P/EPS 224.08 151.28 1,355.00 46.02 55.28 31.83 54.49 156.90%
EY 0.45 0.66 0.07 2.17 1.81 3.14 1.84 -60.92%
DY 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.06 1.11 1.09 1.05 1.09 -5.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 -
Price 2.83 2.71 2.72 2.58 2.96 2.47 2.55 -
P/RPS 13.63 13.92 14.05 12.90 20.44 13.75 20.91 -24.84%
P/EPS 246.75 138.97 1,360.00 41.95 61.28 30.95 54.49 173.96%
EY 0.41 0.72 0.07 2.38 1.63 3.23 1.84 -63.27%
DY 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
P/NAPS 1.10 1.05 1.07 1.01 1.21 1.02 1.09 0.61%

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