[EKOVEST] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 249.22%
YoY- -54.52%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,024 57,705 40,354 32,732 17,480 48,432 91,110 -44.18%
PBT 856 2,792 3,071 2,510 3,176 4,260 5,108 -69.63%
Tax -572 -1,401 -1,309 -935 -2,725 -1,587 -1,694 -51.54%
NP 284 1,391 1,762 1,575 451 2,673 3,414 -80.97%
-
NP to SH 887 1,391 1,762 1,575 451 2,673 3,414 -59.31%
-
Tax Rate 66.82% 50.18% 42.62% 37.25% 85.80% 37.25% 33.16% -
Total Cost 37,740 56,314 38,592 31,157 17,029 45,759 87,696 -43.02%
-
Net Worth 178,717 217,202 218,309 216,660 179,999 214,474 212,773 -10.98%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,467 - - - 4,499 - - -
Div Payout % 503.71% - - - 997.78% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 178,717 217,202 218,309 216,660 179,999 214,474 212,773 -10.98%
NOSH 89,358 89,741 89,441 89,488 89,999 89,397 88,445 0.68%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.75% 2.41% 4.37% 4.81% 2.58% 5.52% 3.75% -
ROE 0.50% 0.64% 0.81% 0.73% 0.25% 1.25% 1.60% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.55 64.30 45.12 36.58 19.42 54.18 103.01 -44.56%
EPS 0.99 1.55 1.97 1.76 0.50 2.99 3.86 -59.66%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.4203 2.4408 2.4211 2.00 2.3991 2.4057 -11.59%
Adjusted Per Share Value based on latest NOSH - 89,488
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.28 1.95 1.36 1.10 0.59 1.63 3.07 -44.21%
EPS 0.03 0.05 0.06 0.05 0.02 0.09 0.12 -60.34%
DPS 0.15 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0603 0.0732 0.0736 0.0731 0.0607 0.0723 0.0718 -10.99%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.49 1.66 1.69 1.78 2.10 2.11 2.91 -
P/RPS 3.50 2.58 3.75 4.87 10.81 3.89 2.82 15.50%
P/EPS 150.11 107.10 85.79 101.14 419.07 70.57 75.39 58.33%
EY 0.67 0.93 1.17 0.99 0.24 1.42 1.33 -36.71%
DY 3.36 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 0.75 0.69 0.69 0.74 1.05 0.88 1.21 -27.32%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 23/08/04 24/05/04 24/02/04 -
Price 1.43 1.51 1.74 1.77 1.93 1.98 2.64 -
P/RPS 3.36 2.35 3.86 4.84 9.94 3.65 2.56 19.89%
P/EPS 144.06 97.42 88.32 100.57 385.14 66.22 68.39 64.39%
EY 0.69 1.03 1.13 0.99 0.26 1.51 1.46 -39.35%
DY 3.50 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 0.72 0.62 0.71 0.73 0.97 0.83 1.10 -24.63%

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