[EKOVEST] YoY Annualized 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- -5.54%
YoY- -50.49%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 434,640 344,594 199,836 174,388 300,872 174,097 182,341 15.56%
PBT 28,045 25,170 12,850 11,164 19,229 8,113 8,232 22.64%
Tax -10,298 -8,172 -4,628 -4,860 -6,496 -2,217 -3,337 20.64%
NP 17,746 16,998 8,222 6,304 12,733 5,896 4,894 23.92%
-
NP to SH 17,726 16,918 8,070 6,304 12,733 5,896 4,894 23.90%
-
Tax Rate 36.72% 32.47% 36.02% 43.53% 33.78% 27.33% 40.54% -
Total Cost 416,893 327,596 191,613 168,084 288,138 168,201 177,446 15.28%
-
Net Worth 306,463 281,510 231,226 216,726 211,750 158,667 141,026 13.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 306,463 281,510 231,226 216,726 211,750 158,667 141,026 13.79%
NOSH 141,574 134,417 114,423 89,545 88,262 68,985 59,691 15.46%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.08% 4.93% 4.11% 3.61% 4.23% 3.39% 2.68% -
ROE 5.78% 6.01% 3.49% 2.91% 6.01% 3.72% 3.47% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 307.30 256.36 174.65 194.75 340.88 252.37 305.48 0.09%
EPS 12.53 12.59 7.05 7.04 14.43 8.55 8.20 7.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1668 2.0943 2.0208 2.4203 2.3991 2.30 2.3626 -1.43%
Adjusted Per Share Value based on latest NOSH - 89,741
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.66 11.62 6.74 5.88 10.15 5.87 6.15 15.56%
EPS 0.60 0.57 0.27 0.21 0.43 0.20 0.17 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.0949 0.078 0.0731 0.0714 0.0535 0.0476 13.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.44 2.71 1.24 1.66 2.11 2.02 2.78 -
P/RPS 0.47 1.06 0.71 0.85 0.62 0.80 0.91 -10.41%
P/EPS 11.49 21.53 17.58 23.58 14.63 23.63 33.90 -16.48%
EY 8.70 4.64 5.69 4.24 6.84 4.23 2.95 19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.29 0.61 0.69 0.88 0.88 1.18 -9.22%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 29/05/06 30/05/05 24/05/04 26/05/03 20/05/02 -
Price 1.27 2.58 1.86 1.51 1.98 1.84 3.04 -
P/RPS 0.41 1.01 1.07 0.78 0.58 0.73 1.00 -13.79%
P/EPS 10.13 20.50 26.37 21.45 13.72 21.53 37.07 -19.42%
EY 9.87 4.88 3.79 4.66 7.29 4.64 2.70 24.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.23 0.92 0.62 0.83 0.80 1.29 -12.21%

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