[EKOVEST] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -64.68%
YoY- -60.61%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 91,110 86,112 146,813 44,402 45,983 40,188 36,300 84.37%
PBT 5,108 5,054 3,969 1,834 1,951 2,300 1,220 159.09%
Tax -1,694 -1,591 -1,033 -1,093 147 -717 -69 739.80%
NP 3,414 3,463 2,936 741 2,098 1,583 1,151 106.03%
-
NP to SH 3,414 3,463 2,936 741 2,098 1,583 1,151 106.03%
-
Tax Rate 33.16% 31.48% 26.03% 59.60% -7.53% 31.17% 5.66% -
Total Cost 87,696 82,649 143,877 43,661 43,885 38,605 35,149 83.64%
-
Net Worth 212,773 205,696 173,569 168,742 163,697 161,639 143,881 29.70%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 4,339 - - - 602 -
Div Payout % - - 147.79% - - - 52.36% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 212,773 205,696 173,569 168,742 163,697 161,639 143,881 29.70%
NOSH 88,445 86,791 86,784 73,366 66,815 66,793 60,261 29.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.75% 4.02% 2.00% 1.67% 4.56% 3.94% 3.17% -
ROE 1.60% 1.68% 1.69% 0.44% 1.28% 0.98% 0.80% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 103.01 99.22 169.17 60.52 68.82 60.17 60.24 42.85%
EPS 3.86 3.99 3.39 1.01 3.14 2.37 1.91 59.64%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 1.00 -
NAPS 2.4057 2.37 2.00 2.30 2.45 2.42 2.3876 0.50%
Adjusted Per Share Value based on latest NOSH - 73,366
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.08 2.91 4.96 1.50 1.55 1.36 1.23 84.09%
EPS 0.12 0.12 0.10 0.03 0.07 0.05 0.04 107.59%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.02 -
NAPS 0.0719 0.0695 0.0587 0.057 0.0553 0.0546 0.0486 29.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.91 3.38 2.50 2.02 2.26 2.60 2.89 -
P/RPS 2.82 3.41 1.48 3.34 3.28 4.32 4.80 -29.78%
P/EPS 75.39 84.71 73.90 200.00 71.97 109.70 151.31 -37.07%
EY 1.33 1.18 1.35 0.50 1.39 0.91 0.66 59.33%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.35 -
P/NAPS 1.21 1.43 1.25 0.88 0.92 1.07 1.21 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 -
Price 2.64 3.36 3.30 1.84 1.92 2.42 2.69 -
P/RPS 2.56 3.39 1.95 3.04 2.79 4.02 4.47 -30.96%
P/EPS 68.39 84.21 97.54 182.18 61.15 102.11 140.84 -38.13%
EY 1.46 1.19 1.03 0.55 1.64 0.98 0.71 61.49%
DY 0.00 0.00 1.52 0.00 0.00 0.00 0.37 -
P/NAPS 1.10 1.42 1.65 0.80 0.78 1.00 1.13 -1.77%

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