[EKOVEST] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 111.86%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 317,745 134,178 438,015 319,001 193,747 88,891 229,126 24.28%
PBT 15,264 5,145 31,766 14,249 6,737 2,213 7,726 57.25%
Tax -5,726 -2,021 -11,760 -3,743 -1,804 -651 5,474 -
NP 9,538 3,124 20,006 10,506 4,933 1,562 13,200 -19.42%
-
NP to SH 9,186 2,998 18,512 9,843 4,646 1,443 47,111 -66.27%
-
Tax Rate 37.51% 39.28% 37.02% 26.27% 26.78% 29.42% -70.85% -
Total Cost 308,207 131,054 418,009 308,495 188,814 87,329 215,926 26.69%
-
Net Worth 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 29.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 17,122 - - - 12,628 -
Div Payout % - - 92.49% - - - 26.80% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,191,639 1,185,479 1,183,138 1,091,294 1,103,271 1,100,020 810,847 29.17%
NOSH 855,448 855,448 856,105 855,448 855,448 855,448 855,448 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.00% 2.33% 4.57% 3.29% 2.55% 1.76% 5.76% -
ROE 0.77% 0.25% 1.56% 0.90% 0.42% 0.13% 5.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.14 15.69 51.16 37.29 22.65 10.39 36.29 1.55%
EPS 1.07 0.35 2.16 1.15 0.54 0.17 7.23 -71.92%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.393 1.3858 1.382 1.2757 1.2897 1.2859 1.2842 5.55%
Adjusted Per Share Value based on latest NOSH - 855,448
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.72 4.52 14.77 10.76 6.53 3.00 7.73 24.28%
EPS 0.31 0.10 0.62 0.33 0.16 0.05 1.59 -66.27%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.43 -
NAPS 0.4018 0.3998 0.399 0.368 0.372 0.371 0.2734 29.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 0.915 1.02 1.08 1.07 1.25 1.13 -
P/RPS 2.88 5.83 1.99 2.90 4.72 12.03 3.11 -4.97%
P/EPS 99.64 261.09 47.17 93.86 197.01 741.03 15.14 249.98%
EY 1.00 0.38 2.12 1.07 0.51 0.13 6.60 -71.48%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.77 -
P/NAPS 0.77 0.66 0.74 0.85 0.83 0.97 0.88 -8.49%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 26/05/15 17/02/15 24/11/14 29/08/14 -
Price 1.07 0.94 0.915 1.06 1.14 1.11 1.26 -
P/RPS 2.88 5.99 1.79 2.84 5.03 10.68 3.47 -11.65%
P/EPS 99.64 268.22 42.32 92.12 209.90 658.04 16.89 225.43%
EY 1.00 0.37 2.36 1.09 0.48 0.15 5.92 -69.34%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.59 -
P/NAPS 0.77 0.68 0.66 0.83 0.88 0.86 0.98 -14.81%

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