[EKOVEST] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -1.41%
YoY- 62.73%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 101,717 53,532 40,354 91,110 45,983 44,987 78,752 4.35%
PBT 7,199 3,456 3,071 5,108 1,951 2,104 4,256 9.15%
Tax -2,156 -1,405 -1,309 -1,694 147 -834 -2,075 0.63%
NP 5,043 2,051 1,762 3,414 2,098 1,270 2,181 14.98%
-
NP to SH 5,055 2,035 1,762 3,414 2,098 1,270 2,181 15.03%
-
Tax Rate 29.95% 40.65% 42.62% 33.16% -7.53% 39.64% 48.75% -
Total Cost 96,674 51,481 38,592 87,696 43,885 43,717 76,571 3.96%
-
Net Worth 281,856 250,364 218,309 212,773 163,697 139,026 127,344 14.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 281,856 250,364 218,309 212,773 163,697 139,026 127,344 14.15%
NOSH 134,441 119,705 89,441 88,445 66,815 59,624 54,253 16.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.96% 3.83% 4.37% 3.75% 4.56% 2.82% 2.77% -
ROE 1.79% 0.81% 0.81% 1.60% 1.28% 0.91% 1.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 75.66 44.72 45.12 103.01 68.82 75.45 145.16 -10.28%
EPS 3.76 1.70 1.97 3.86 3.14 2.13 4.02 -1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0965 2.0915 2.4408 2.4057 2.45 2.3317 2.3472 -1.86%
Adjusted Per Share Value based on latest NOSH - 88,445
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.44 1.81 1.36 3.08 1.55 1.52 2.66 4.37%
EPS 0.17 0.07 0.06 0.12 0.07 0.04 0.07 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0846 0.0738 0.0719 0.0553 0.047 0.043 14.15%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.37 0.78 1.69 2.91 2.26 2.58 2.68 -
P/RPS 1.81 1.74 3.75 2.82 3.28 3.42 1.85 -0.36%
P/EPS 36.44 45.88 85.79 75.39 71.97 121.13 66.67 -9.57%
EY 2.74 2.18 1.17 1.33 1.39 0.83 1.50 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.37 0.69 1.21 0.92 1.11 1.14 -8.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/03/06 28/02/05 24/02/04 18/02/03 12/04/02 26/02/01 -
Price 2.65 1.00 1.74 2.64 1.92 2.91 2.31 -
P/RPS 3.50 2.24 3.86 2.56 2.79 3.86 1.59 14.04%
P/EPS 70.48 58.82 88.32 68.39 61.15 136.62 57.46 3.46%
EY 1.42 1.70 1.13 1.46 1.64 0.73 1.74 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.48 0.71 1.10 0.78 1.25 0.98 4.27%

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