[EKOVEST] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.16%
YoY- -67.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 387,494 355,564 229,126 243,933 239,034 240,024 140,966 95.86%
PBT 13,474 8,852 7,726 4,446 5,230 -2,368 66,745 -65.48%
Tax -3,608 -2,604 5,474 -913 -2,134 -9,020 -16,710 -63.90%
NP 9,866 6,248 13,200 3,533 3,096 -11,388 50,035 -66.02%
-
NP to SH 9,292 5,772 47,111 13,448 13,164 2,480 55,071 -69.36%
-
Tax Rate 26.78% 29.42% -70.85% 20.54% 40.80% - 25.04% -
Total Cost 377,628 349,316 215,926 240,400 235,938 251,412 90,931 157.69%
-
Net Worth 1,103,271 1,100,020 810,847 786,461 787,605 791,491 389,700 99.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 12,628 - - - 3,055 -
Div Payout % - - 26.80% - - - 5.55% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,103,271 1,100,020 810,847 786,461 787,605 791,491 389,700 99.74%
NOSH 855,448 855,448 855,448 305,517 306,139 309,999 305,503 98.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.55% 1.76% 5.76% 1.45% 1.30% -4.74% 35.49% -
ROE 0.84% 0.52% 5.81% 1.71% 1.67% 0.31% 14.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.30 41.56 36.29 79.84 78.08 77.43 46.14 -1.21%
EPS 1.08 0.68 7.23 4.40 4.30 0.80 16.39 -83.60%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.2897 1.2859 1.2842 2.5742 2.5727 2.5532 1.2756 0.73%
Adjusted Per Share Value based on latest NOSH - 305,517
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.07 11.99 7.73 8.23 8.06 8.09 4.75 95.99%
EPS 0.31 0.19 1.59 0.45 0.44 0.08 1.86 -69.61%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.10 -
NAPS 0.372 0.371 0.2734 0.2652 0.2656 0.2669 0.1314 99.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.25 1.13 2.57 2.95 2.71 2.83 -
P/RPS 2.36 3.01 3.11 3.22 3.78 3.50 6.13 -46.98%
P/EPS 98.51 185.26 15.14 58.39 68.60 338.75 15.70 239.05%
EY 1.02 0.54 6.60 1.71 1.46 0.30 6.37 -70.41%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.35 -
P/NAPS 0.83 0.97 0.88 1.00 1.15 1.06 2.22 -48.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 -
Price 1.14 1.11 1.26 2.83 2.71 2.72 2.58 -
P/RPS 2.52 2.67 3.47 3.54 3.47 3.51 5.59 -41.12%
P/EPS 104.95 164.51 16.89 64.29 63.02 340.00 14.31 276.11%
EY 0.95 0.61 5.92 1.56 1.59 0.29 6.99 -73.46%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.39 -
P/NAPS 0.88 0.86 0.98 1.10 1.05 1.07 2.02 -42.44%

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