[EKOVEST] QoQ Quarter Result on 30-Sep-2006 [#1]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 43.09%
YoY- 50.65%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 98,196 111,301 101,717 45,428 79,707 62,400 53,532 50.01%
PBT 6,754 7,352 7,199 4,327 4,084 2,823 3,456 56.50%
Tax -2,091 -2,749 -2,156 -1,224 -2,082 -721 -1,405 30.44%
NP 4,663 4,603 5,043 3,103 2,002 2,102 2,051 73.16%
-
NP to SH 4,641 4,609 5,055 3,025 2,114 2,010 2,035 73.52%
-
Tax Rate 30.96% 37.39% 29.95% 28.29% 50.98% 25.54% 40.65% -
Total Cost 93,533 106,698 96,674 42,325 77,705 60,298 51,481 49.05%
-
Net Worth 288,318 281,417 281,856 276,807 269,605 270,787 250,364 9.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,865 - - - 6,740 - - -
Div Payout % 147.93% - - - 318.83% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 288,318 281,417 281,856 276,807 269,605 270,787 250,364 9.89%
NOSH 137,307 134,373 134,441 134,444 134,802 134,000 119,705 9.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.75% 4.14% 4.96% 6.83% 2.51% 3.37% 3.83% -
ROE 1.61% 1.64% 1.79% 1.09% 0.78% 0.74% 0.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.52 82.83 75.66 33.79 59.13 46.57 44.72 36.87%
EPS 3.38 3.43 3.76 2.25 1.57 1.50 1.70 58.31%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.0998 2.0943 2.0965 2.0589 2.00 2.0208 2.0915 0.26%
Adjusted Per Share Value based on latest NOSH - 134,444
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.31 3.75 3.43 1.53 2.69 2.10 1.81 49.70%
EPS 0.16 0.16 0.17 0.10 0.07 0.07 0.07 73.78%
DPS 0.23 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.0972 0.0949 0.095 0.0933 0.0909 0.0913 0.0844 9.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.65 2.71 1.37 1.58 1.68 1.24 0.78 -
P/RPS 3.71 3.27 1.81 4.68 2.84 2.66 1.74 65.88%
P/EPS 78.40 79.01 36.44 70.22 107.13 82.67 45.88 43.07%
EY 1.28 1.27 2.74 1.42 0.93 1.21 2.18 -29.94%
DY 1.89 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.26 1.29 0.65 0.77 0.84 0.61 0.37 126.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 17/03/06 -
Price 2.70 2.58 2.65 1.31 1.69 1.86 1.00 -
P/RPS 3.78 3.11 3.50 3.88 2.86 3.99 2.24 41.87%
P/EPS 79.88 75.22 70.48 58.22 107.77 124.00 58.82 22.70%
EY 1.25 1.33 1.42 1.72 0.93 0.81 1.70 -18.58%
DY 1.85 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.29 1.23 1.26 0.64 0.85 0.92 0.48 93.65%

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