[EKOVEST] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 67.11%
YoY- 148.4%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 96,410 98,196 111,301 101,717 45,428 79,707 62,400 33.61%
PBT 6,571 6,754 7,352 7,199 4,327 4,084 2,823 75.54%
Tax -2,060 -2,091 -2,749 -2,156 -1,224 -2,082 -721 101.22%
NP 4,511 4,663 4,603 5,043 3,103 2,002 2,102 66.29%
-
NP to SH 4,509 4,641 4,609 5,055 3,025 2,114 2,010 71.28%
-
Tax Rate 31.35% 30.96% 37.39% 29.95% 28.29% 50.98% 25.54% -
Total Cost 91,899 93,533 106,698 96,674 42,325 77,705 60,298 32.40%
-
Net Worth 298,286 288,318 281,417 281,856 276,807 269,605 270,787 6.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,865 - - - 6,740 - -
Div Payout % - 147.93% - - - 318.83% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 298,286 288,318 281,417 281,856 276,807 269,605 270,787 6.65%
NOSH 141,347 137,307 134,373 134,441 134,444 134,802 134,000 3.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.68% 4.75% 4.14% 4.96% 6.83% 2.51% 3.37% -
ROE 1.51% 1.61% 1.64% 1.79% 1.09% 0.78% 0.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.21 71.52 82.83 75.66 33.79 59.13 46.57 28.94%
EPS 3.19 3.38 3.43 3.76 2.25 1.57 1.50 65.29%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.1103 2.0998 2.0943 2.0965 2.0589 2.00 2.0208 2.92%
Adjusted Per Share Value based on latest NOSH - 134,441
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.26 3.32 3.76 3.44 1.54 2.69 2.11 33.61%
EPS 0.15 0.16 0.16 0.17 0.10 0.07 0.07 66.13%
DPS 0.00 0.23 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.1008 0.0974 0.0951 0.0952 0.0935 0.0911 0.0915 6.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.65 2.65 2.71 1.37 1.58 1.68 1.24 -
P/RPS 3.89 3.71 3.27 1.81 4.68 2.84 2.66 28.80%
P/EPS 83.07 78.40 79.01 36.44 70.22 107.13 82.67 0.32%
EY 1.20 1.28 1.27 2.74 1.42 0.93 1.21 -0.55%
DY 0.00 1.89 0.00 0.00 0.00 2.98 0.00 -
P/NAPS 1.26 1.26 1.29 0.65 0.77 0.84 0.61 62.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 29/08/07 28/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 2.09 2.70 2.58 2.65 1.31 1.69 1.86 -
P/RPS 3.06 3.78 3.11 3.50 3.88 2.86 3.99 -16.20%
P/EPS 65.52 79.88 75.22 70.48 58.22 107.77 124.00 -34.61%
EY 1.53 1.25 1.33 1.42 1.72 0.93 0.81 52.74%
DY 0.00 1.85 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 0.99 1.29 1.23 1.26 0.64 0.85 0.92 5.00%

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