[EKOVEST] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -83.13%
YoY- -84.64%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 98,196 79,707 38,024 17,480 146,813 36,300 98,411 -0.03%
PBT 6,754 4,084 856 3,176 3,969 1,220 1,358 30.63%
Tax -2,091 -2,082 -572 -2,725 -1,033 -69 -295 38.57%
NP 4,663 2,002 284 451 2,936 1,151 1,063 27.93%
-
NP to SH 4,641 2,114 887 451 2,936 1,151 1,063 27.82%
-
Tax Rate 30.96% 50.98% 66.82% 85.80% 26.03% 5.66% 21.72% -
Total Cost 93,533 77,705 37,740 17,029 143,877 35,149 97,348 -0.66%
-
Net Worth 288,318 269,605 178,717 179,999 173,569 143,881 137,449 13.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,865 6,740 4,467 4,499 4,339 602 2,985 14.88%
Div Payout % 147.93% 318.83% 503.71% 997.78% 147.79% 52.36% 280.90% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 288,318 269,605 178,717 179,999 173,569 143,881 137,449 13.13%
NOSH 137,307 134,802 89,358 89,999 86,784 60,261 59,719 14.87%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.75% 2.51% 0.75% 2.58% 2.00% 3.17% 1.08% -
ROE 1.61% 0.78% 0.50% 0.25% 1.69% 0.80% 0.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 71.52 59.13 42.55 19.42 169.17 60.24 164.79 -12.98%
EPS 3.38 1.57 0.99 0.50 3.39 1.91 1.78 11.27%
DPS 5.00 5.00 5.00 5.00 5.00 1.00 5.00 0.00%
NAPS 2.0998 2.00 2.00 2.00 2.00 2.3876 2.3016 -1.51%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.31 2.69 1.28 0.59 4.95 1.22 3.32 -0.05%
EPS 0.16 0.07 0.03 0.02 0.10 0.04 0.04 25.97%
DPS 0.23 0.23 0.15 0.15 0.15 0.02 0.10 14.88%
NAPS 0.0972 0.0909 0.0603 0.0607 0.0585 0.0485 0.0464 13.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.65 1.68 1.49 2.10 2.50 2.89 1.74 -
P/RPS 3.71 2.84 3.50 10.81 1.48 4.80 1.06 23.20%
P/EPS 78.40 107.13 150.11 419.07 73.90 151.31 97.75 -3.60%
EY 1.28 0.93 0.67 0.24 1.35 0.66 1.02 3.85%
DY 1.89 2.98 3.36 2.38 2.00 0.35 2.87 -6.72%
P/NAPS 1.26 0.84 0.75 1.05 1.25 1.21 0.76 8.78%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 27/08/01 -
Price 2.70 1.69 1.43 1.93 3.30 2.69 2.88 -
P/RPS 3.78 2.86 3.36 9.94 1.95 4.47 1.75 13.68%
P/EPS 79.88 107.77 144.06 385.14 97.54 140.84 161.80 -11.09%
EY 1.25 0.93 0.69 0.26 1.03 0.71 0.62 12.39%
DY 1.85 2.96 3.50 2.59 1.52 0.37 1.74 1.02%
P/NAPS 1.29 0.85 0.72 0.97 1.65 1.13 1.25 0.52%

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