[EKOVEST] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -21.7%
YoY- 260.73%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 40,354 32,732 17,480 48,432 91,110 86,112 146,813 -57.55%
PBT 3,071 2,510 3,176 4,260 5,108 5,054 3,969 -15.65%
Tax -1,309 -935 -2,725 -1,587 -1,694 -1,591 -1,033 17.01%
NP 1,762 1,575 451 2,673 3,414 3,463 2,936 -28.74%
-
NP to SH 1,762 1,575 451 2,673 3,414 3,463 2,936 -28.74%
-
Tax Rate 42.62% 37.25% 85.80% 37.25% 33.16% 31.48% 26.03% -
Total Cost 38,592 31,157 17,029 45,759 87,696 82,649 143,877 -58.24%
-
Net Worth 218,309 216,660 179,999 214,474 212,773 205,696 173,569 16.43%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 4,499 - - - 4,339 -
Div Payout % - - 997.78% - - - 147.79% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 218,309 216,660 179,999 214,474 212,773 205,696 173,569 16.43%
NOSH 89,441 89,488 89,999 89,397 88,445 86,791 86,784 2.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.37% 4.81% 2.58% 5.52% 3.75% 4.02% 2.00% -
ROE 0.81% 0.73% 0.25% 1.25% 1.60% 1.68% 1.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.12 36.58 19.42 54.18 103.01 99.22 169.17 -58.39%
EPS 1.97 1.76 0.50 2.99 3.86 3.99 3.39 -30.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.4408 2.4211 2.00 2.3991 2.4057 2.37 2.00 14.13%
Adjusted Per Share Value based on latest NOSH - 89,397
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.36 1.11 0.59 1.64 3.08 2.91 4.96 -57.62%
EPS 0.06 0.05 0.02 0.09 0.12 0.12 0.10 -28.75%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.15 -
NAPS 0.0738 0.0732 0.0608 0.0725 0.0719 0.0695 0.0587 16.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.69 1.78 2.10 2.11 2.91 3.38 2.50 -
P/RPS 3.75 4.87 10.81 3.89 2.82 3.41 1.48 85.33%
P/EPS 85.79 101.14 419.07 70.57 75.39 84.71 73.90 10.40%
EY 1.17 0.99 0.24 1.42 1.33 1.18 1.35 -9.05%
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.00 -
P/NAPS 0.69 0.74 1.05 0.88 1.21 1.43 1.25 -32.58%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 23/08/04 24/05/04 24/02/04 27/10/03 28/08/03 -
Price 1.74 1.77 1.93 1.98 2.64 3.36 3.30 -
P/RPS 3.86 4.84 9.94 3.65 2.56 3.39 1.95 57.32%
P/EPS 88.32 100.57 385.14 66.22 68.39 84.21 97.54 -6.37%
EY 1.13 0.99 0.26 1.51 1.46 1.19 1.03 6.34%
DY 0.00 0.00 2.59 0.00 0.00 0.00 1.52 -
P/NAPS 0.71 0.73 0.97 0.83 1.10 1.42 1.65 -42.85%

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