[EKOVEST] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -96.7%
YoY- -92.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,876 63,433 59,511 60,006 61,119 25,891 32,136 26.86%
PBT 5,689 720 3,207 -592 29,906 8,034 18,322 -54.24%
Tax 4,833 382 1,188 -2,255 -11,053 502 -4,048 -
NP 10,522 1,102 4,395 -2,847 18,853 8,536 14,274 -18.44%
-
NP to SH 36,996 3,504 5,962 620 18,788 8,637 14,274 89.01%
-
Tax Rate -84.95% -53.06% -37.04% - 36.96% -6.25% 22.09% -
Total Cost 35,354 62,331 55,116 62,853 42,266 17,355 17,862 57.83%
-
Net Worth 814,067 786,461 786,586 791,491 779,381 437,089 433,550 52.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,628 - - - 3,054 - - -
Div Payout % 34.13% - - - 16.26% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 814,067 786,461 786,586 791,491 779,381 437,089 433,550 52.37%
NOSH 855,448 305,517 305,743 309,999 305,495 178,819 178,872 184.67%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.94% 1.74% 7.39% -4.74% 30.85% 32.97% 44.42% -
ROE 4.54% 0.45% 0.76% 0.08% 2.41% 1.98% 3.29% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.27 20.76 19.46 19.36 20.01 14.48 17.97 -45.39%
EPS 5.86 1.15 1.95 0.20 6.15 4.83 7.98 -18.65%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2893 2.5742 2.5727 2.5532 2.5512 2.4443 2.4238 -34.42%
Adjusted Per Share Value based on latest NOSH - 309,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.55 2.14 2.01 2.02 2.06 0.87 1.08 27.31%
EPS 1.25 0.12 0.20 0.02 0.63 0.29 0.48 89.61%
DPS 0.43 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.2745 0.2652 0.2653 0.2669 0.2628 0.1474 0.1462 52.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.13 2.57 2.95 2.71 2.83 2.67 2.54 -
P/RPS 15.55 12.38 15.16 14.00 14.15 18.44 14.14 6.56%
P/EPS 19.29 224.08 151.28 1,355.00 46.02 55.28 31.83 -28.45%
EY 5.19 0.45 0.66 0.07 2.17 1.81 3.14 39.92%
DY 1.77 0.00 0.00 0.00 0.35 0.00 0.00 -
P/NAPS 0.88 1.00 1.15 1.06 1.11 1.09 1.05 -11.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 -
Price 1.26 2.83 2.71 2.72 2.58 2.96 2.47 -
P/RPS 17.34 13.63 13.92 14.05 12.90 20.44 13.75 16.77%
P/EPS 21.50 246.75 138.97 1,360.00 41.95 61.28 30.95 -21.61%
EY 4.65 0.41 0.72 0.07 2.38 1.63 3.23 27.58%
DY 1.59 0.00 0.00 0.00 0.39 0.00 0.00 -
P/NAPS 0.98 1.10 1.05 1.07 1.01 1.21 1.02 -2.63%

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