[EKOVEST] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 126.38%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,707 62,400 53,532 33,945 38,024 57,705 40,354 57.62%
PBT 4,084 2,823 3,456 3,359 856 2,792 3,071 20.99%
Tax -2,082 -721 -1,405 -1,345 -572 -1,401 -1,309 36.37%
NP 2,002 2,102 2,051 2,014 284 1,391 1,762 8.91%
-
NP to SH 2,114 2,010 2,035 2,008 887 1,391 1,762 12.94%
-
Tax Rate 50.98% 25.54% 40.65% 40.04% 66.82% 50.18% 42.62% -
Total Cost 77,705 60,298 51,481 31,931 37,740 56,314 38,592 59.65%
-
Net Worth 269,605 270,787 250,364 219,858 178,717 217,202 218,309 15.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,740 - - - 4,467 - - -
Div Payout % 318.83% - - - 503.71% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 269,605 270,787 250,364 219,858 178,717 217,202 218,309 15.15%
NOSH 134,802 134,000 119,705 89,642 89,358 89,741 89,441 31.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.51% 3.37% 3.83% 5.93% 0.75% 2.41% 4.37% -
ROE 0.78% 0.74% 0.81% 0.91% 0.50% 0.64% 0.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.13 46.57 44.72 37.87 42.55 64.30 45.12 19.81%
EPS 1.57 1.50 1.70 2.24 0.99 1.55 1.97 -14.07%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.0208 2.0915 2.4526 2.00 2.4203 2.4408 -12.46%
Adjusted Per Share Value based on latest NOSH - 89,642
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.69 2.11 1.81 1.15 1.28 1.95 1.36 57.76%
EPS 0.07 0.07 0.07 0.07 0.03 0.05 0.06 10.85%
DPS 0.23 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0911 0.0915 0.0846 0.0743 0.0604 0.0734 0.0738 15.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.68 1.24 0.78 1.09 1.49 1.66 1.69 -
P/RPS 2.84 2.66 1.74 2.88 3.50 2.58 3.75 -16.95%
P/EPS 107.13 82.67 45.88 48.66 150.11 107.10 85.79 16.00%
EY 0.93 1.21 2.18 2.06 0.67 0.93 1.17 -14.22%
DY 2.98 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.84 0.61 0.37 0.44 0.75 0.69 0.69 14.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.69 1.86 1.00 0.74 1.43 1.51 1.74 -
P/RPS 2.86 3.99 2.24 1.95 3.36 2.35 3.86 -18.16%
P/EPS 107.77 124.00 58.82 33.04 144.06 97.42 88.32 14.23%
EY 0.93 0.81 1.70 3.03 0.69 1.03 1.13 -12.20%
DY 2.96 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.85 0.92 0.48 0.30 0.72 0.62 0.71 12.78%

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