[EKOVEST] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -39.49%
YoY- -59.09%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 184,765 125,254 63,433 25,891 54,586 28,157 49,120 24.68%
PBT 16,536 7,512 720 8,034 28,782 9,452 9,562 9.54%
Tax -4,944 -1,939 382 502 -7,668 -3,605 -4,660 0.98%
NP 11,592 5,573 1,102 8,536 21,114 5,847 4,902 15.40%
-
NP to SH 11,081 5,197 3,504 8,637 21,114 5,847 4,903 14.54%
-
Tax Rate 29.90% 25.81% -53.06% -6.25% 26.64% 38.14% 48.73% -
Total Cost 173,173 119,681 62,331 17,355 33,472 22,310 44,218 25.52%
-
Net Worth 1,185,650 1,091,294 786,461 437,089 376,976 346,242 310,419 25.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,185,650 1,091,294 786,461 437,089 376,976 346,242 310,419 25.00%
NOSH 855,448 855,448 305,517 178,819 178,780 178,807 141,705 34.90%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.27% 4.45% 1.74% 32.97% 38.68% 20.77% 9.98% -
ROE 0.93% 0.48% 0.45% 1.98% 5.60% 1.69% 1.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.60 14.64 20.76 14.48 30.53 15.75 34.66 -7.57%
EPS 1.30 0.61 1.15 4.83 11.81 3.27 3.46 -15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.386 1.2757 2.5742 2.4443 2.1086 1.9364 2.1906 -7.33%
Adjusted Per Share Value based on latest NOSH - 178,819
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.24 4.23 2.14 0.87 1.84 0.95 1.66 24.66%
EPS 0.37 0.18 0.12 0.29 0.71 0.20 0.17 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.3688 0.2658 0.1477 0.1274 0.117 0.1049 25.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 1.08 2.57 2.67 2.60 3.80 1.43 -
P/RPS 4.95 7.38 12.38 18.44 8.52 24.13 4.13 3.06%
P/EPS 82.60 177.77 224.08 55.28 22.02 116.21 41.33 12.22%
EY 1.21 0.56 0.45 1.81 4.54 0.86 2.42 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 1.00 1.09 1.23 1.96 0.65 2.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 26/05/15 26/05/14 27/05/13 28/05/12 26/05/11 31/05/10 -
Price 1.56 1.06 2.83 2.96 2.49 2.77 1.40 -
P/RPS 7.22 7.24 13.63 20.44 8.16 17.59 4.04 10.15%
P/EPS 120.43 174.48 246.75 61.28 21.08 84.71 40.46 19.91%
EY 0.83 0.57 0.41 1.63 4.74 1.18 2.47 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 1.10 1.21 1.18 1.43 0.64 9.92%

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