[EKOVEST] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 101.34%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 151,080 221,271 147,145 87,477 73,086 177,222 86,171 9.80%
PBT 5,984 13,102 11,526 6,815 5,581 10,162 4,251 5.85%
Tax -1,890 -4,388 -3,380 -2,750 -2,244 -3,285 -570 22.09%
NP 4,094 8,714 8,146 4,065 3,337 6,877 3,681 1.78%
-
NP to SH 4,097 8,708 8,080 4,043 3,337 6,877 3,681 1.79%
-
Tax Rate 31.58% 33.49% 29.33% 40.35% 40.21% 32.33% 13.41% -
Total Cost 146,986 212,557 138,999 83,412 69,749 170,345 82,490 10.09%
-
Net Worth 309,210 302,518 281,858 218,499 218,950 210,751 163,377 11.20%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 309,210 302,518 281,858 218,499 218,950 210,751 163,377 11.20%
NOSH 141,275 141,363 134,442 104,470 89,704 87,605 66,684 13.31%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.71% 3.94% 5.54% 4.65% 4.57% 3.88% 4.27% -
ROE 1.32% 2.88% 2.87% 1.85% 1.52% 3.26% 2.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 106.94 156.53 109.45 83.73 81.47 202.30 129.22 -3.10%
EPS 2.90 6.16 6.01 3.87 3.72 7.85 5.52 -10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.14 2.0965 2.0915 2.4408 2.4057 2.45 -1.86%
Adjusted Per Share Value based on latest NOSH - 119,705
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.11 7.48 4.97 2.96 2.47 5.99 2.91 9.82%
EPS 0.14 0.29 0.27 0.14 0.11 0.23 0.12 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1022 0.0952 0.0738 0.074 0.0712 0.0552 11.21%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.02 2.04 1.37 0.78 1.69 2.91 2.26 -
P/RPS 0.95 1.30 1.25 0.93 2.07 1.44 1.75 -9.67%
P/EPS 35.17 33.12 22.80 20.16 45.43 37.07 40.94 -2.49%
EY 2.84 3.02 4.39 4.96 2.20 2.70 2.44 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.95 0.65 0.37 0.69 1.21 0.92 -10.58%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 27/02/07 17/03/06 28/02/05 24/02/04 18/02/03 -
Price 1.06 1.50 2.65 1.00 1.74 2.64 1.92 -
P/RPS 0.99 0.96 2.42 1.19 2.14 1.31 1.49 -6.58%
P/EPS 36.55 24.35 44.09 25.84 46.77 33.63 34.78 0.82%
EY 2.74 4.11 2.27 3.87 2.14 2.97 2.88 -0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 1.26 0.48 0.71 1.10 0.78 -7.76%

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