[EKOVEST] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -65.42%
YoY- 107.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 291,072 184,765 183,567 134,178 119,014 125,254 104,856 97.64%
PBT 158,762 16,536 10,119 5,145 17,517 7,512 4,524 974.21%
Tax -23,258 -4,944 -3,705 -2,021 -8,017 -1,939 -1,153 642.37%
NP 135,504 11,592 6,414 3,124 9,500 5,573 3,371 1076.08%
-
NP to SH 136,173 11,081 6,188 2,998 8,669 5,197 3,203 1120.90%
-
Tax Rate 14.65% 29.90% 36.61% 39.28% 45.77% 25.81% 25.49% -
Total Cost 155,568 173,173 177,153 131,054 109,514 119,681 101,485 32.98%
-
Net Worth 1,318,245 1,185,650 1,191,639 1,185,479 856,344 1,091,294 1,103,271 12.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,663 - - - 17,126 - - -
Div Payout % 18.85% - - - 197.56% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,318,245 1,185,650 1,191,639 1,185,479 856,344 1,091,294 1,103,271 12.61%
NOSH 855,448 855,448 855,448 855,448 856,344 855,448 855,448 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 46.55% 6.27% 3.49% 2.33% 7.98% 4.45% 3.21% -
ROE 10.33% 0.93% 0.52% 0.25% 1.01% 0.48% 0.29% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.03 21.60 21.46 15.69 13.90 14.64 12.26 97.62%
EPS 15.92 1.30 0.72 0.35 1.01 0.61 0.37 1130.71%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.541 1.386 1.393 1.3858 1.00 1.2757 1.2897 12.61%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.84 6.24 6.20 4.53 4.02 4.23 3.54 97.81%
EPS 4.60 0.37 0.21 0.10 0.29 0.18 0.11 1107.53%
DPS 0.87 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.4455 0.4007 0.4027 0.4006 0.2894 0.3688 0.3728 12.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.07 1.07 0.915 1.02 1.08 1.07 -
P/RPS 4.41 4.95 4.99 5.83 7.34 7.38 8.73 -36.59%
P/EPS 9.42 82.60 147.92 261.09 100.76 177.77 285.77 -89.74%
EY 10.61 1.21 0.68 0.38 0.99 0.56 0.35 874.24%
DY 2.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.97 0.77 0.77 0.66 1.02 0.85 0.83 10.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 -
Price 1.72 1.56 1.07 0.94 0.915 1.06 1.14 -
P/RPS 5.06 7.22 4.99 5.99 6.58 7.24 9.30 -33.37%
P/EPS 10.81 120.43 147.92 268.22 90.39 174.48 304.47 -89.21%
EY 9.25 0.83 0.68 0.37 1.11 0.57 0.33 824.62%
DY 1.74 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 1.12 1.13 0.77 0.68 0.92 0.83 0.88 17.45%

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