[EKOVEST] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 156.72%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,857 128,175 90,674 62,517 21,255 217,733 166,584 -66.77%
PBT 7,445 35,558 14,351 4,899 1,497 19,567 16,097 -40.16%
Tax -935 -11,208 -5,924 -2,319 -492 -10,659 -7,395 -74.77%
NP 6,510 24,350 8,427 2,580 1,005 8,908 8,702 -17.57%
-
NP to SH 6,510 24,350 8,427 2,580 1,005 10,099 8,707 -17.60%
-
Tax Rate 12.56% 31.52% 41.28% 47.34% 32.87% 54.47% 45.94% -
Total Cost 25,347 103,825 82,247 59,937 20,250 208,825 157,882 -70.42%
-
Net Worth 351,379 323,486 318,090 303,533 311,004 310,986 310,644 8.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,387 - - - 7,094 - -
Div Payout % - 34.45% - - - 70.25% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 351,379 323,486 318,090 303,533 311,004 310,986 310,644 8.55%
NOSH 178,846 167,757 164,269 156,363 143,571 141,899 141,807 16.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 20.44% 19.00% 9.29% 4.13% 4.73% 4.09% 5.22% -
ROE 1.85% 7.53% 2.65% 0.85% 0.32% 3.25% 2.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.81 76.41 55.20 39.98 14.80 153.44 117.47 -71.53%
EPS 3.64 14.51 5.13 1.65 0.70 7.07 6.14 -29.40%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.9647 1.9283 1.9364 1.9412 2.1662 2.1916 2.1906 -6.99%
Adjusted Per Share Value based on latest NOSH - 171,195
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.07 4.32 3.06 2.11 0.72 7.34 5.62 -66.87%
EPS 0.22 0.82 0.28 0.09 0.03 0.34 0.29 -16.80%
DPS 0.00 0.28 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1185 0.1091 0.1073 0.1024 0.1049 0.1049 0.1048 8.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.30 3.00 3.80 1.99 1.57 1.41 1.43 -
P/RPS 12.91 3.93 6.88 4.98 10.60 0.92 1.22 381.30%
P/EPS 63.19 20.67 74.07 120.61 224.29 19.81 23.29 94.41%
EY 1.58 4.84 1.35 0.83 0.45 5.05 4.29 -48.58%
DY 0.00 1.67 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 1.17 1.56 1.96 1.03 0.72 0.64 0.65 47.91%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 -
Price 2.50 2.48 2.77 3.92 1.87 1.56 1.40 -
P/RPS 14.04 3.25 5.02 9.80 12.63 1.02 1.19 417.48%
P/EPS 68.68 17.09 54.00 237.58 267.14 21.92 22.80 108.43%
EY 1.46 5.85 1.85 0.42 0.37 4.56 4.39 -51.96%
DY 0.00 2.02 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.27 1.29 1.43 2.02 0.86 0.71 0.64 57.84%

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