[EKOVEST] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -53.9%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 536,712 355,564 240,024 87,280 127,428 85,020 211,672 16.76%
PBT 20,580 8,852 -2,368 41,936 29,780 5,988 12,584 8.53%
Tax -8,084 -2,604 -9,020 -8,444 -3,740 -1,968 -4,216 11.45%
NP 12,496 6,248 -11,388 33,492 26,040 4,020 8,368 6.90%
-
NP to SH 11,992 5,772 2,480 33,492 26,040 4,020 8,376 6.16%
-
Tax Rate 39.28% 29.42% - 20.14% 12.56% 32.87% 33.50% -
Total Cost 524,216 349,316 251,412 53,788 101,388 81,000 203,304 17.09%
-
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
NOSH 855,448 855,448 309,999 178,910 178,846 143,571 141,486 34.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.33% 1.76% -4.74% 38.37% 20.44% 4.73% 3.95% -
ROE 1.01% 0.52% 0.31% 7.99% 7.41% 1.29% 2.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 62.74 41.56 77.43 48.78 71.25 59.22 149.61 -13.47%
EPS 1.40 0.68 0.80 18.72 14.56 2.80 5.92 -21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3858 1.2859 2.5532 2.344 1.9647 2.1662 2.1826 -7.28%
Adjusted Per Share Value based on latest NOSH - 178,910
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.14 12.02 8.11 2.95 4.31 2.87 7.15 16.77%
EPS 0.41 0.20 0.08 1.13 0.88 0.14 0.28 6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4006 0.3717 0.2675 0.1417 0.1187 0.1051 0.1044 25.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.25 2.71 2.55 2.30 1.57 1.58 -
P/RPS 1.46 3.01 3.50 5.23 3.23 2.65 1.06 5.47%
P/EPS 65.27 185.26 338.75 13.62 15.80 56.07 26.69 16.06%
EY 1.53 0.54 0.30 7.34 6.33 1.78 3.75 -13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.97 1.06 1.09 1.17 0.72 0.72 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 29/11/10 30/11/09 -
Price 0.94 1.11 2.72 2.55 2.50 1.87 1.50 -
P/RPS 1.50 2.67 3.51 5.23 3.51 3.16 1.00 6.98%
P/EPS 67.05 164.51 340.00 13.62 17.17 66.79 25.34 17.59%
EY 1.49 0.61 0.29 7.34 5.82 1.50 3.95 -14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 1.07 1.09 1.27 0.86 0.69 -0.24%

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