[EKOVEST] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	166,584	203,254	325,980	258,446	149,877	130,791	225,654	-4.93%
YoY %	-18.04%	-37.65%	26.13%	72.44%	14.59%	-42.04%	-	-
Horiz. %	73.82%	90.07%	144.46%	114.53%	66.42%	57.96%	100.00%	-
PBT	16,097	7,847	21,034	18,878	9,638	8,373	14,422	1.84%
YoY %	105.14%	-62.69%	11.42%	95.87%	15.11%	-41.94%	-	-
Horiz. %	111.61%	54.41%	145.85%	130.90%	66.83%	58.06%	100.00%	-
Tax	-7,395	-2,465	-7,724	-6,129	-3,471	-3,645	-4,872	7.19%
YoY %	-200.00%	68.09%	-26.02%	-76.58%	4.77%	25.18%	-	-
Horiz. %	151.79%	50.60%	158.54%	125.80%	71.24%	74.82%	100.00%	-
NP	8,702	5,382	13,310	12,749	6,167	4,728	9,550	-1.53%
YoY %	61.69%	-59.56%	4.40%	106.73%	30.44%	-50.49%	-	-
Horiz. %	91.12%	56.36%	139.37%	133.50%	64.58%	49.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,707	5,385	13,295	12,689	6,053	4,728	9,550	-1.52%
YoY %	61.69%	-59.50%	4.78%	109.63%	28.02%	-50.49%	-	-
Horiz. %	91.17%	56.39%	139.21%	132.87%	63.38%	49.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.94%	31.41%	36.72%	32.47%	36.01%	43.53%	33.78%	-
YoY %	46.26%	-14.46%	13.09%	-9.83%	-17.28%	28.86%	-	-
Horiz. %	136.00%	92.98%	108.70%	96.12%	106.60%	128.86%	100.00%	-
Total Cost	157,882	197,872	312,670	245,697	143,710	126,063	216,104	-5.09%
YoY %	-20.21%	-36.72%	27.26%	70.97%	14.00%	-41.67%	-	-
Horiz. %	73.06%	91.56%	144.68%	113.69%	66.50%	58.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,644	304,952	306,463	281,510	231,226	216,726	211,750	6.59%
YoY %	1.87%	-0.49%	8.86%	21.75%	6.69%	2.35%	-	-
Horiz. %	146.70%	144.02%	144.73%	132.94%	109.20%	102.35%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	310,644	304,952	306,463	281,510	231,226	216,726	211,750	6.59%
YoY %	1.87%	-0.49%	8.86%	21.75%	6.69%	2.35%	-	-
Horiz. %	146.70%	144.02%	144.73%	132.94%	109.20%	102.35%	100.00%	-
NOSH	141,807	141,338	141,574	134,417	114,423	89,545	88,262	8.21%
YoY %	0.33%	-0.17%	5.32%	17.47%	27.78%	1.45%	-	-
Horiz. %	160.67%	160.13%	160.40%	152.29%	129.64%	101.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.22%	2.65%	4.08%	4.93%	4.11%	3.61%	4.23%	-
YoY %	96.98%	-35.05%	-17.24%	19.95%	13.85%	-14.66%	-	-
Horiz. %	123.40%	62.65%	96.45%	116.55%	97.16%	85.34%	100.00%	-
ROE	2.80%	1.77%	4.34%	4.51%	2.62%	2.18%	4.51%	-
YoY %	58.19%	-59.22%	-3.77%	72.14%	20.18%	-51.66%	-	-
Horiz. %	62.08%	39.25%	96.23%	100.00%	58.09%	48.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	117.47	143.81	230.48	192.27	130.98	146.06	255.66	-12.15%
YoY %	-18.32%	-37.60%	19.87%	46.79%	-10.32%	-42.87%	-	-
Horiz. %	45.95%	56.25%	90.15%	75.21%	51.23%	57.13%	100.00%	-
EPS	6.14	3.81	9.40	9.44	5.29	5.28	10.82	-9.00%
YoY %	61.15%	-59.47%	-0.42%	78.45%	0.19%	-51.20%	-	-
Horiz. %	56.75%	35.21%	86.88%	87.25%	48.89%	48.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.1906	2.1576	2.1668	2.0943	2.0208	2.4203	2.3991	-1.50%
YoY %	1.53%	-0.42%	3.46%	3.64%	-16.51%	0.88%	-	-
Horiz. %	91.31%	89.93%	90.32%	87.30%	84.23%	100.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,373
RPS	5.63	6.87	11.02	8.73	5.06	4.42	7.63	-4.93%
YoY %	-18.05%	-37.66%	26.23%	72.53%	14.48%	-42.07%	-	-
Horiz. %	73.79%	90.04%	144.43%	114.42%	66.32%	57.93%	100.00%	-
EPS	0.29	0.18	0.45	0.43	0.20	0.16	0.32	-1.62%
YoY %	61.11%	-60.00%	4.65%	115.00%	25.00%	-50.00%	-	-
Horiz. %	90.62%	56.25%	140.62%	134.38%	62.50%	50.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.105	0.103	0.1036	0.0951	0.0781	0.0732	0.0716	6.58%
YoY %	1.94%	-0.58%	8.94%	21.77%	6.69%	2.23%	-	-
Horiz. %	146.65%	143.85%	144.69%	132.82%	109.08%	102.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.43	1.02	1.44	2.71	1.24	1.66	2.11	-
P/RPS	1.22	0.71	0.62	1.41	0.95	1.14	0.83	6.62%
YoY %	71.83%	14.52%	-56.03%	48.42%	-16.67%	37.35%	-	-
Horiz. %	146.99%	85.54%	74.70%	169.88%	114.46%	137.35%	100.00%	-
P/EPS	23.29	26.77	15.32	28.71	23.44	31.44	19.50	3.00%
YoY %	-13.00%	74.74%	-46.64%	22.48%	-25.45%	61.23%	-	-
Horiz. %	119.44%	137.28%	78.56%	147.23%	120.21%	161.23%	100.00%	-
EY	4.29	3.74	6.53	3.48	4.27	3.18	5.13	-2.93%
YoY %	14.71%	-42.73%	87.64%	-18.50%	34.28%	-38.01%	-	-
Horiz. %	83.63%	72.90%	127.29%	67.84%	83.24%	61.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.47	0.66	1.29	0.61	0.69	0.88	-4.92%
YoY %	38.30%	-28.79%	-48.84%	111.48%	-11.59%	-21.59%	-	-
Horiz. %	73.86%	53.41%	75.00%	146.59%	69.32%	78.41%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	22/05/09	26/05/08	28/05/07	29/05/06	30/05/05	24/05/04	-
Price	1.40	1.36	1.27	2.58	1.86	1.51	1.98	-
P/RPS	1.19	0.95	0.55	1.34	1.42	1.03	0.77	7.52%
YoY %	25.26%	72.73%	-58.96%	-5.63%	37.86%	33.77%	-	-
Horiz. %	154.55%	123.38%	71.43%	174.03%	184.42%	133.77%	100.00%	-
P/EPS	22.80	35.70	13.51	27.33	35.16	28.60	18.30	3.73%
YoY %	-36.13%	164.25%	-50.57%	-22.27%	22.94%	56.28%	-	-
Horiz. %	124.59%	195.08%	73.83%	149.34%	192.13%	156.28%	100.00%	-
EY	4.39	2.80	7.40	3.66	2.84	3.50	5.46	-3.56%
YoY %	56.79%	-62.16%	102.19%	28.87%	-18.86%	-35.90%	-	-
Horiz. %	80.40%	51.28%	135.53%	67.03%	52.01%	64.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.63	0.59	1.23	0.92	0.62	0.83	-4.23%
YoY %	1.59%	6.78%	-52.03%	33.70%	48.39%	-25.30%	-	-
Horiz. %	77.11%	75.90%	71.08%	148.19%	110.84%	74.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos