[EKOVEST] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 861.61%
YoY- -58.23%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 88,891 45,876 63,433 59,511 60,006 61,119 25,891 127.41%
PBT 2,213 5,689 720 3,207 -592 29,906 8,034 -57.63%
Tax -651 4,833 382 1,188 -2,255 -11,053 502 -
NP 1,562 10,522 1,102 4,395 -2,847 18,853 8,536 -67.73%
-
NP to SH 1,443 36,996 3,504 5,962 620 18,788 8,637 -69.63%
-
Tax Rate 29.42% -84.95% -53.06% -37.04% - 36.96% -6.25% -
Total Cost 87,329 35,354 62,331 55,116 62,853 42,266 17,355 193.35%
-
Net Worth 1,100,020 814,067 786,461 786,586 791,491 779,381 437,089 84.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 12,628 - - - 3,054 - -
Div Payout % - 34.13% - - - 16.26% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,100,020 814,067 786,461 786,586 791,491 779,381 437,089 84.91%
NOSH 855,448 855,448 305,517 305,743 309,999 305,495 178,819 183.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.76% 22.94% 1.74% 7.39% -4.74% 30.85% 32.97% -
ROE 0.13% 4.54% 0.45% 0.76% 0.08% 2.41% 1.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.39 7.27 20.76 19.46 19.36 20.01 14.48 -19.83%
EPS 0.17 5.86 1.15 1.95 0.20 6.15 4.83 -89.23%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.2859 1.2893 2.5742 2.5727 2.5532 2.5512 2.4443 -34.80%
Adjusted Per Share Value based on latest NOSH - 305,743
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.00 1.55 2.14 2.01 2.03 2.07 0.87 128.07%
EPS 0.05 1.25 0.12 0.20 0.02 0.63 0.29 -68.98%
DPS 0.00 0.43 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.3717 0.2751 0.2658 0.2658 0.2675 0.2634 0.1477 84.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.13 2.57 2.95 2.71 2.83 2.67 -
P/RPS 12.03 15.55 12.38 15.16 14.00 14.15 18.44 -24.75%
P/EPS 741.03 19.29 224.08 151.28 1,355.00 46.02 55.28 463.41%
EY 0.13 5.19 0.45 0.66 0.07 2.17 1.81 -82.69%
DY 0.00 1.77 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 0.97 0.88 1.00 1.15 1.06 1.11 1.09 -7.47%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 27/05/13 -
Price 1.11 1.26 2.83 2.71 2.72 2.58 2.96 -
P/RPS 10.68 17.34 13.63 13.92 14.05 12.90 20.44 -35.10%
P/EPS 658.04 21.50 246.75 138.97 1,360.00 41.95 61.28 386.02%
EY 0.15 4.65 0.41 0.72 0.07 2.38 1.63 -79.58%
DY 0.00 1.59 0.00 0.00 0.00 0.39 0.00 -
P/NAPS 0.86 0.98 1.10 1.05 1.07 1.01 1.21 -20.34%

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