[EKOVEST] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 271.24%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 46,963 31,857 37,500 28,157 41,262 21,255 51,137 -5.50%
PBT 14,951 7,445 21,467 9,452 3,402 1,497 3,553 159.96%
Tax -3,638 -935 -5,284 -3,605 -1,827 -492 -3,286 6.99%
NP 11,313 6,510 16,183 5,847 1,575 1,005 267 1107.11%
-
NP to SH 11,313 6,510 16,183 5,847 1,575 1,005 1,453 291.36%
-
Tax Rate 24.33% 12.56% 24.61% 38.14% 53.70% 32.87% 92.49% -
Total Cost 35,650 25,347 21,317 22,310 39,687 20,250 50,870 -21.05%
-
Net Worth 362,444 351,379 345,082 346,242 332,324 311,004 312,252 10.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 8,940 - - - 7,122 -
Div Payout % - - 55.25% - - - 490.20% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 362,444 351,379 345,082 346,242 332,324 311,004 312,252 10.41%
NOSH 178,720 178,846 178,817 178,807 171,195 143,571 142,450 16.27%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 24.09% 20.44% 43.15% 20.77% 3.82% 4.73% 0.52% -
ROE 3.12% 1.85% 4.69% 1.69% 0.47% 0.32% 0.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.28 17.81 20.97 15.75 24.10 14.80 35.90 -18.72%
EPS 6.33 3.64 9.05 3.27 0.92 0.70 1.02 236.58%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.028 1.9647 1.9298 1.9364 1.9412 2.1662 2.192 -5.03%
Adjusted Per Share Value based on latest NOSH - 178,807
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.59 1.08 1.27 0.95 1.39 0.72 1.73 -5.45%
EPS 0.38 0.22 0.55 0.20 0.05 0.03 0.05 285.12%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.24 -
NAPS 0.1225 0.1187 0.1166 0.117 0.1123 0.1051 0.1055 10.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.54 2.30 3.00 3.80 1.99 1.57 1.41 -
P/RPS 9.67 12.91 14.31 24.13 8.26 10.60 3.93 81.96%
P/EPS 40.13 63.19 33.15 116.21 216.30 224.29 138.24 -56.05%
EY 2.49 1.58 3.02 0.86 0.46 0.45 0.72 128.17%
DY 0.00 0.00 1.67 0.00 0.00 0.00 3.55 -
P/NAPS 1.25 1.17 1.55 1.96 1.03 0.72 0.64 56.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 -
Price 2.66 2.50 2.48 2.77 3.92 1.87 1.56 -
P/RPS 10.12 14.04 11.83 17.59 16.26 12.63 4.35 75.30%
P/EPS 42.02 68.68 27.40 84.71 426.09 267.14 152.94 -57.63%
EY 2.38 1.46 3.65 1.18 0.23 0.37 0.65 137.00%
DY 0.00 0.00 2.02 0.00 0.00 0.00 3.21 -
P/NAPS 1.31 1.27 1.29 1.43 2.02 0.86 0.71 50.26%

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