[EKOVEST] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -38.81%
YoY- 8.28%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 38,024 17,480 146,813 36,300 98,411 64,243 0 -100.00%
PBT 856 3,176 3,969 1,220 1,358 7,997 0 -100.00%
Tax -572 -2,725 -1,033 -69 -295 -2,556 0 -100.00%
NP 284 451 2,936 1,151 1,063 5,441 0 -100.00%
-
NP to SH 887 451 2,936 1,151 1,063 5,441 0 -100.00%
-
Tax Rate 66.82% 85.80% 26.03% 5.66% 21.72% 31.96% - -
Total Cost 37,740 17,029 143,877 35,149 97,348 58,802 0 -100.00%
-
Net Worth 178,717 179,999 173,569 143,881 137,449 121,942 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,467 4,499 4,339 602 2,985 2,712 - -100.00%
Div Payout % 503.71% 997.78% 147.79% 52.36% 280.90% 49.85% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 178,717 179,999 173,569 143,881 137,449 121,942 0 -100.00%
NOSH 89,358 89,999 86,784 60,261 59,719 54,247 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.75% 2.58% 2.00% 3.17% 1.08% 8.47% 0.00% -
ROE 0.50% 0.25% 1.69% 0.80% 0.77% 4.46% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 42.55 19.42 169.17 60.24 164.79 118.43 0.00 -100.00%
EPS 0.99 0.50 3.39 1.91 1.78 10.03 0.00 -100.00%
DPS 5.00 5.00 5.00 1.00 5.00 5.00 0.00 -100.00%
NAPS 2.00 2.00 2.00 2.3876 2.3016 2.2479 3.8093 0.68%
Adjusted Per Share Value based on latest NOSH - 60,261
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.28 0.59 4.95 1.22 3.32 2.17 0.00 -100.00%
EPS 0.03 0.02 0.10 0.04 0.04 0.18 0.00 -100.00%
DPS 0.15 0.15 0.15 0.02 0.10 0.09 0.00 -100.00%
NAPS 0.0603 0.0607 0.0585 0.0485 0.0464 0.0411 3.8093 4.50%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.49 2.10 2.50 2.89 1.74 7.00 0.00 -
P/RPS 3.50 10.81 1.48 4.80 1.06 5.91 0.00 -100.00%
P/EPS 150.11 419.07 73.90 151.31 97.75 69.79 0.00 -100.00%
EY 0.67 0.24 1.35 0.66 1.02 1.43 0.00 -100.00%
DY 3.36 2.38 2.00 0.35 2.87 0.71 0.00 -100.00%
P/NAPS 0.75 1.05 1.25 1.21 0.76 3.11 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 23/08/04 28/08/03 20/08/02 27/08/01 15/09/00 - -
Price 1.43 1.93 3.30 2.69 2.88 5.20 0.00 -
P/RPS 3.36 9.94 1.95 4.47 1.75 4.39 0.00 -100.00%
P/EPS 144.06 385.14 97.54 140.84 161.80 51.84 0.00 -100.00%
EY 0.69 0.26 1.03 0.71 0.62 1.93 0.00 -100.00%
DY 3.50 2.59 1.52 0.37 1.74 0.96 0.00 -100.00%
P/NAPS 0.72 0.97 1.65 1.13 1.25 2.31 0.00 -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

Post a Comment