[EKOVEST] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -30.83%
YoY- -52.01%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 37,500 28,157 41,262 21,255 51,137 49,120 64,546 -30.44%
PBT 21,467 9,452 3,402 1,497 3,553 9,562 3,389 243.50%
Tax -5,284 -3,605 -1,827 -492 -3,286 -4,660 -1,681 115.03%
NP 16,183 5,847 1,575 1,005 267 4,902 1,708 349.61%
-
NP to SH 16,183 5,847 1,575 1,005 1,453 4,903 1,710 349.25%
-
Tax Rate 24.61% 38.14% 53.70% 32.87% 92.49% 48.73% 49.60% -
Total Cost 21,317 22,310 39,687 20,250 50,870 44,218 62,838 -51.45%
-
Net Worth 345,082 346,242 332,324 311,004 312,252 310,419 310,160 7.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,940 - - - 7,122 - - -
Div Payout % 55.25% - - - 490.20% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 345,082 346,242 332,324 311,004 312,252 310,419 310,160 7.39%
NOSH 178,817 178,807 171,195 143,571 142,450 141,705 141,322 17.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 43.15% 20.77% 3.82% 4.73% 0.52% 9.98% 2.65% -
ROE 4.69% 1.69% 0.47% 0.32% 0.47% 1.58% 0.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.97 15.75 24.10 14.80 35.90 34.66 45.67 -40.56%
EPS 9.05 3.27 0.92 0.70 1.02 3.46 1.21 283.86%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.9298 1.9364 1.9412 2.1662 2.192 2.1906 2.1947 -8.23%
Adjusted Per Share Value based on latest NOSH - 143,571
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.26 0.95 1.39 0.72 1.72 1.66 2.18 -30.68%
EPS 0.55 0.20 0.05 0.03 0.05 0.17 0.06 339.78%
DPS 0.30 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.1164 0.1168 0.1121 0.1049 0.1053 0.1047 0.1046 7.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.00 3.80 1.99 1.57 1.41 1.43 1.49 -
P/RPS 14.31 24.13 8.26 10.60 3.93 4.13 3.26 168.81%
P/EPS 33.15 116.21 216.30 224.29 138.24 41.33 123.14 -58.40%
EY 3.02 0.86 0.46 0.45 0.72 2.42 0.81 141.02%
DY 1.67 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 1.55 1.96 1.03 0.72 0.64 0.65 0.68 73.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 -
Price 2.48 2.77 3.92 1.87 1.56 1.40 1.46 -
P/RPS 11.83 17.59 16.26 12.63 4.35 4.04 3.20 139.66%
P/EPS 27.40 84.71 426.09 267.14 152.94 40.46 120.66 -62.87%
EY 3.65 1.18 0.23 0.37 0.65 2.47 0.83 169.14%
DY 2.02 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.29 1.43 2.02 0.86 0.71 0.64 0.67 54.95%

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