[EKOVEST] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -83.81%
YoY- 107.76%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 793,582 502,510 317,745 134,178 438,015 319,001 193,747 156.21%
PBT 190,951 31,800 15,264 5,145 31,766 14,249 6,737 831.51%
Tax -35,345 -10,670 -5,726 -2,021 -11,760 -3,743 -1,804 628.08%
NP 155,606 21,130 9,538 3,124 20,006 10,506 4,933 900.43%
-
NP to SH 155,412 20,267 9,186 2,998 18,512 9,843 4,646 940.39%
-
Tax Rate 18.51% 33.55% 37.51% 39.28% 37.02% 26.27% 26.78% -
Total Cost 637,976 481,380 308,207 131,054 418,009 308,495 188,814 125.33%
-
Net Worth 530,377 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 -38.66%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,663 - - - 17,122 - - -
Div Payout % 16.51% - - - 92.49% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 530,377 1,185,650 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 -38.66%
NOSH 855,448 855,448 855,448 855,448 856,105 855,448 855,448 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 19.61% 4.20% 3.00% 2.33% 4.57% 3.29% 2.55% -
ROE 29.30% 1.71% 0.77% 0.25% 1.56% 0.90% 0.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 92.77 58.74 37.14 15.69 51.16 37.29 22.65 156.21%
EPS 7.27 2.37 1.07 0.35 2.16 1.15 0.54 466.82%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.62 1.386 1.393 1.3858 1.382 1.2757 1.2897 -38.66%
Adjusted Per Share Value based on latest NOSH - 855,448
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.76 16.95 10.72 4.52 14.77 10.76 6.53 156.30%
EPS 5.24 0.68 0.31 0.10 0.62 0.33 0.16 925.80%
DPS 0.87 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.1789 0.3998 0.4018 0.3998 0.399 0.368 0.372 -38.64%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.07 1.07 0.915 1.02 1.08 1.07 -
P/RPS 1.62 1.82 2.88 5.83 1.99 2.90 4.72 -51.01%
P/EPS 8.26 45.16 99.64 261.09 47.17 93.86 197.01 -87.95%
EY 12.11 2.21 1.00 0.38 2.12 1.07 0.51 727.72%
DY 2.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 2.42 0.77 0.77 0.66 0.74 0.85 0.83 104.22%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 -
Price 1.72 1.56 1.07 0.94 0.915 1.06 1.14 -
P/RPS 1.85 2.66 2.88 5.99 1.79 2.84 5.03 -48.69%
P/EPS 9.47 65.85 99.64 268.22 42.32 92.12 209.90 -87.35%
EY 10.56 1.52 1.00 0.37 2.36 1.09 0.48 686.62%
DY 1.74 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 2.77 1.13 0.77 0.68 0.66 0.83 0.88 114.93%

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