[EKOVEST] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -21.06%
YoY- -47.96%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,532 33,945 38,024 57,705 40,354 32,732 17,480 110.45%
PBT 3,456 3,359 856 2,792 3,071 2,510 3,176 5.77%
Tax -1,405 -1,345 -572 -1,401 -1,309 -935 -2,725 -35.62%
NP 2,051 2,014 284 1,391 1,762 1,575 451 173.73%
-
NP to SH 2,035 2,008 887 1,391 1,762 1,575 451 172.31%
-
Tax Rate 40.65% 40.04% 66.82% 50.18% 42.62% 37.25% 85.80% -
Total Cost 51,481 31,931 37,740 56,314 38,592 31,157 17,029 108.65%
-
Net Worth 250,364 219,858 178,717 217,202 218,309 216,660 179,999 24.52%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 4,467 - - - 4,499 -
Div Payout % - - 503.71% - - - 997.78% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 250,364 219,858 178,717 217,202 218,309 216,660 179,999 24.52%
NOSH 119,705 89,642 89,358 89,741 89,441 89,488 89,999 20.88%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.83% 5.93% 0.75% 2.41% 4.37% 4.81% 2.58% -
ROE 0.81% 0.91% 0.50% 0.64% 0.81% 0.73% 0.25% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.72 37.87 42.55 64.30 45.12 36.58 19.42 74.11%
EPS 1.70 2.24 0.99 1.55 1.97 1.76 0.50 125.60%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0915 2.4526 2.00 2.4203 2.4408 2.4211 2.00 3.01%
Adjusted Per Share Value based on latest NOSH - 89,741
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.81 1.14 1.28 1.95 1.36 1.10 0.59 110.69%
EPS 0.07 0.07 0.03 0.05 0.06 0.05 0.02 129.99%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.15 -
NAPS 0.0844 0.0741 0.0603 0.0732 0.0736 0.0731 0.0607 24.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 1.09 1.49 1.66 1.69 1.78 2.10 -
P/RPS 1.74 2.88 3.50 2.58 3.75 4.87 10.81 -70.31%
P/EPS 45.88 48.66 150.11 107.10 85.79 101.14 419.07 -77.02%
EY 2.18 2.06 0.67 0.93 1.17 0.99 0.24 333.59%
DY 0.00 0.00 3.36 0.00 0.00 0.00 2.38 -
P/NAPS 0.37 0.44 0.75 0.69 0.69 0.74 1.05 -50.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 23/08/04 -
Price 1.00 0.74 1.43 1.51 1.74 1.77 1.93 -
P/RPS 2.24 1.95 3.36 2.35 3.86 4.84 9.94 -62.86%
P/EPS 58.82 33.04 144.06 97.42 88.32 100.57 385.14 -71.33%
EY 1.70 3.03 0.69 1.03 1.13 0.99 0.26 248.46%
DY 0.00 0.00 3.50 0.00 0.00 0.00 2.59 -
P/NAPS 0.48 0.30 0.72 0.62 0.71 0.73 0.97 -37.35%

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