[EKOVEST] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 62.25%
YoY- 48.32%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 183,567 134,178 119,014 125,254 104,856 88,891 45,876 151.40%
PBT 10,119 5,145 17,517 7,512 4,524 2,213 5,689 46.64%
Tax -3,705 -2,021 -8,017 -1,939 -1,153 -651 4,833 -
NP 6,414 3,124 9,500 5,573 3,371 1,562 10,522 -28.04%
-
NP to SH 6,188 2,998 8,669 5,197 3,203 1,443 36,996 -69.54%
-
Tax Rate 36.61% 39.28% 45.77% 25.81% 25.49% 29.42% -84.95% -
Total Cost 177,153 131,054 109,514 119,681 101,485 87,329 35,354 191.96%
-
Net Worth 1,191,639 1,185,479 856,344 1,091,294 1,103,271 1,100,020 814,067 28.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 17,126 - - - 12,628 -
Div Payout % - - 197.56% - - - 34.13% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,191,639 1,185,479 856,344 1,091,294 1,103,271 1,100,020 814,067 28.83%
NOSH 855,448 855,448 856,344 855,448 855,448 855,448 855,448 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.49% 2.33% 7.98% 4.45% 3.21% 1.76% 22.94% -
ROE 0.52% 0.25% 1.01% 0.48% 0.29% 0.13% 4.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.46 15.69 13.90 14.64 12.26 10.39 7.27 105.37%
EPS 0.72 0.35 1.01 0.61 0.37 0.17 5.86 -75.19%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.393 1.3858 1.00 1.2757 1.2897 1.2859 1.2893 5.27%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.20 4.53 4.02 4.23 3.54 3.00 1.55 151.34%
EPS 0.21 0.10 0.29 0.18 0.11 0.05 1.25 -69.45%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.43 -
NAPS 0.4027 0.4006 0.2894 0.3688 0.3728 0.3717 0.2751 28.83%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 0.915 1.02 1.08 1.07 1.25 1.13 -
P/RPS 4.99 5.83 7.34 7.38 8.73 12.03 15.55 -53.03%
P/EPS 147.92 261.09 100.76 177.77 285.77 741.03 19.29 287.42%
EY 0.68 0.38 0.99 0.56 0.35 0.13 5.19 -74.10%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.77 -
P/NAPS 0.77 0.66 1.02 0.85 0.83 0.97 0.88 -8.49%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 -
Price 1.07 0.94 0.915 1.06 1.14 1.11 1.26 -
P/RPS 4.99 5.99 6.58 7.24 9.30 10.68 17.34 -56.31%
P/EPS 147.92 268.22 90.39 174.48 304.47 658.04 21.50 260.46%
EY 0.68 0.37 1.11 0.57 0.33 0.15 4.65 -72.14%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.59 -
P/NAPS 0.77 0.68 0.92 0.83 0.88 0.86 0.98 -14.81%

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