[EKOVEST] QoQ Annualized 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- -0.71%
YoY- 86.82%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 130,928 243,134 300,872 354,444 344,448 277,386 174,097 -17.25%
PBT 10,040 17,598 19,229 20,324 20,216 10,054 8,113 15.22%
Tax -3,740 -7,597 -6,496 -6,570 -6,364 -2,696 -2,217 41.57%
NP 6,300 10,001 12,733 13,754 13,852 7,358 5,896 4.50%
-
NP to SH 6,300 10,001 12,733 13,754 13,852 7,358 5,896 4.50%
-
Tax Rate 37.25% 43.17% 33.78% 32.33% 31.48% 26.82% 27.33% -
Total Cost 124,628 233,133 288,138 340,690 330,596 270,028 168,201 -18.07%
-
Net Worth 216,660 212,917 211,750 210,751 205,696 171,138 158,667 23.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,429 - - - 3,670 - -
Div Payout % - 44.29% - - - 49.89% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 216,660 212,917 211,750 210,751 205,696 171,138 158,667 23.01%
NOSH 89,488 88,586 88,262 87,605 86,791 73,412 68,985 18.88%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.81% 4.11% 4.23% 3.88% 4.02% 2.65% 3.39% -
ROE 2.91% 4.70% 6.01% 6.53% 6.73% 4.30% 3.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 146.31 274.46 340.88 404.59 396.87 377.85 252.37 -30.40%
EPS 7.04 11.30 14.43 15.70 15.96 9.59 8.55 -12.11%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.4211 2.4035 2.3991 2.4057 2.37 2.3312 2.30 3.47%
Adjusted Per Share Value based on latest NOSH - 88,445
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.42 8.20 10.15 11.95 11.62 9.35 5.87 -17.19%
EPS 0.21 0.34 0.43 0.46 0.47 0.25 0.20 3.29%
DPS 0.00 0.15 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0731 0.0718 0.0714 0.0711 0.0694 0.0577 0.0535 23.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.78 2.10 2.11 2.91 3.38 2.50 2.02 -
P/RPS 1.22 0.77 0.62 0.72 0.85 0.66 0.80 32.38%
P/EPS 25.28 18.60 14.63 18.54 21.18 24.94 23.63 4.58%
EY 3.96 5.38 6.84 5.40 4.72 4.01 4.23 -4.29%
DY 0.00 2.38 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.74 0.87 0.88 1.21 1.43 1.07 0.88 -10.88%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 23/08/04 24/05/04 24/02/04 27/10/03 28/08/03 26/05/03 -
Price 1.77 1.93 1.98 2.64 3.36 3.30 1.84 -
P/RPS 1.21 0.70 0.58 0.65 0.85 0.87 0.73 39.92%
P/EPS 25.14 17.10 13.72 16.82 21.05 32.92 21.53 10.85%
EY 3.98 5.85 7.29 5.95 4.75 3.04 4.64 -9.69%
DY 0.00 2.59 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.73 0.80 0.83 1.10 1.42 1.42 0.80 -5.90%

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