[EKOVEST] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -96.1%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 119,014 125,254 104,856 88,891 45,876 63,433 59,511 58.93%
PBT 17,517 7,512 4,524 2,213 5,689 720 3,207 211.11%
Tax -8,017 -1,939 -1,153 -651 4,833 382 1,188 -
NP 9,500 5,573 3,371 1,562 10,522 1,102 4,395 67.41%
-
NP to SH 8,669 5,197 3,203 1,443 36,996 3,504 5,962 28.43%
-
Tax Rate 45.77% 25.81% 25.49% 29.42% -84.95% -53.06% -37.04% -
Total Cost 109,514 119,681 101,485 87,329 35,354 62,331 55,116 58.24%
-
Net Worth 856,344 1,091,294 1,103,271 1,100,020 814,067 786,461 786,586 5.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,126 - - - 12,628 - - -
Div Payout % 197.56% - - - 34.13% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 856,344 1,091,294 1,103,271 1,100,020 814,067 786,461 786,586 5.84%
NOSH 856,344 855,448 855,448 855,448 855,448 305,517 305,743 99.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.98% 4.45% 3.21% 1.76% 22.94% 1.74% 7.39% -
ROE 1.01% 0.48% 0.29% 0.13% 4.54% 0.45% 0.76% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.90 14.64 12.26 10.39 7.27 20.76 19.46 -20.14%
EPS 1.01 0.61 0.37 0.17 5.86 1.15 1.95 -35.58%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.2757 1.2897 1.2859 1.2893 2.5742 2.5727 -46.83%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.01 4.22 3.54 3.00 1.55 2.14 2.01 58.67%
EPS 0.29 0.18 0.11 0.05 1.25 0.12 0.20 28.19%
DPS 0.58 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.2888 0.368 0.372 0.371 0.2745 0.2652 0.2653 5.83%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 1.08 1.07 1.25 1.13 2.57 2.95 -
P/RPS 7.34 7.38 8.73 12.03 15.55 12.38 15.16 -38.42%
P/EPS 100.76 177.77 285.77 741.03 19.29 224.08 151.28 -23.78%
EY 0.99 0.56 0.35 0.13 5.19 0.45 0.66 31.13%
DY 1.96 0.00 0.00 0.00 1.77 0.00 0.00 -
P/NAPS 1.02 0.85 0.83 0.97 0.88 1.00 1.15 -7.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 26/05/14 26/02/14 -
Price 0.915 1.06 1.14 1.11 1.26 2.83 2.71 -
P/RPS 6.58 7.24 9.30 10.68 17.34 13.63 13.92 -39.40%
P/EPS 90.39 174.48 304.47 658.04 21.50 246.75 138.97 -24.98%
EY 1.11 0.57 0.33 0.15 4.65 0.41 0.72 33.55%
DY 2.19 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.92 0.83 0.88 0.86 0.98 1.10 1.05 -8.45%

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