[EKOVEST] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -59.77%
YoY- 547.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 73,043 54,586 46,963 31,857 37,500 28,157 41,262 46.38%
PBT 33,002 28,782 14,951 7,445 21,467 9,452 3,402 355.48%
Tax 706 -7,668 -3,638 -935 -5,284 -3,605 -1,827 -
NP 33,708 21,114 11,313 6,510 16,183 5,847 1,575 672.28%
-
NP to SH 33,708 21,114 11,313 6,510 16,183 5,847 1,575 672.28%
-
Tax Rate -2.14% 26.64% 24.33% 12.56% 24.61% 38.14% 53.70% -
Total Cost 39,335 33,472 35,650 25,347 21,317 22,310 39,687 -0.59%
-
Net Worth 410,772 376,976 362,444 351,379 345,082 346,242 332,324 15.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,941 - - - 8,940 - - -
Div Payout % 26.53% - - - 55.25% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 410,772 376,976 362,444 351,379 345,082 346,242 332,324 15.19%
NOSH 178,822 178,780 178,720 178,846 178,817 178,807 171,195 2.95%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 46.15% 38.68% 24.09% 20.44% 43.15% 20.77% 3.82% -
ROE 8.21% 5.60% 3.12% 1.85% 4.69% 1.69% 0.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.85 30.53 26.28 17.81 20.97 15.75 24.10 42.20%
EPS 18.85 11.81 6.33 3.64 9.05 3.27 0.92 650.15%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.2971 2.1086 2.028 1.9647 1.9298 1.9364 1.9412 11.88%
Adjusted Per Share Value based on latest NOSH - 178,846
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.47 1.84 1.59 1.08 1.27 0.95 1.39 46.75%
EPS 1.14 0.71 0.38 0.22 0.55 0.20 0.05 705.59%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1388 0.1274 0.1225 0.1187 0.1166 0.117 0.1123 15.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.50 2.60 2.54 2.30 3.00 3.80 1.99 -
P/RPS 6.12 8.52 9.67 12.91 14.31 24.13 8.26 -18.13%
P/EPS 13.26 22.02 40.13 63.19 33.15 116.21 216.30 -84.47%
EY 7.54 4.54 2.49 1.58 3.02 0.86 0.46 546.37%
DY 2.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.09 1.23 1.25 1.17 1.55 1.96 1.03 3.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 -
Price 2.49 2.49 2.66 2.50 2.48 2.77 3.92 -
P/RPS 6.10 8.16 10.12 14.04 11.83 17.59 16.26 -48.01%
P/EPS 13.21 21.08 42.02 68.68 27.40 84.71 426.09 -90.15%
EY 7.57 4.74 2.38 1.46 3.65 1.18 0.23 929.20%
DY 2.01 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 1.08 1.18 1.31 1.27 1.29 1.43 2.02 -34.15%

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