[EKOVEST] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 32.53%
YoY- 65.2%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 86,112 146,813 44,402 45,983 40,188 36,300 46,722 50.26%
PBT 5,054 3,969 1,834 1,951 2,300 1,220 3,034 40.47%
Tax -1,591 -1,033 -1,093 147 -717 -69 -1,153 23.92%
NP 3,463 2,936 741 2,098 1,583 1,151 1,881 50.15%
-
NP to SH 3,463 2,936 741 2,098 1,583 1,151 1,881 50.15%
-
Tax Rate 31.48% 26.03% 59.60% -7.53% 31.17% 5.66% 38.00% -
Total Cost 82,649 143,877 43,661 43,885 38,605 35,149 44,841 50.27%
-
Net Worth 205,696 173,569 168,742 163,697 161,639 143,881 141,080 28.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 4,339 - - - 602 - -
Div Payout % - 147.79% - - - 52.36% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 205,696 173,569 168,742 163,697 161,639 143,881 141,080 28.55%
NOSH 86,791 86,784 73,366 66,815 66,793 60,261 59,714 28.28%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.02% 2.00% 1.67% 4.56% 3.94% 3.17% 4.03% -
ROE 1.68% 1.69% 0.44% 1.28% 0.98% 0.80% 1.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 99.22 169.17 60.52 68.82 60.17 60.24 78.24 17.14%
EPS 3.99 3.39 1.01 3.14 2.37 1.91 3.15 17.05%
DPS 0.00 5.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.37 2.00 2.30 2.45 2.42 2.3876 2.3626 0.20%
Adjusted Per Share Value based on latest NOSH - 66,815
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.90 4.95 1.50 1.55 1.36 1.22 1.58 49.85%
EPS 0.12 0.10 0.02 0.07 0.05 0.04 0.06 58.67%
DPS 0.00 0.15 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0694 0.0585 0.0569 0.0552 0.0545 0.0485 0.0476 28.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.38 2.50 2.02 2.26 2.60 2.89 2.78 -
P/RPS 3.41 1.48 3.34 3.28 4.32 4.80 3.55 -2.64%
P/EPS 84.71 73.90 200.00 71.97 109.70 151.31 88.25 -2.69%
EY 1.18 1.35 0.50 1.39 0.91 0.66 1.13 2.92%
DY 0.00 2.00 0.00 0.00 0.00 0.35 0.00 -
P/NAPS 1.43 1.25 0.88 0.92 1.07 1.21 1.18 13.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 28/08/03 26/05/03 18/02/03 28/11/02 20/08/02 20/05/02 -
Price 3.36 3.30 1.84 1.92 2.42 2.69 3.04 -
P/RPS 3.39 1.95 3.04 2.79 4.02 4.47 3.89 -8.75%
P/EPS 84.21 97.54 182.18 61.15 102.11 140.84 96.51 -8.68%
EY 1.19 1.03 0.55 1.64 0.98 0.71 1.04 9.38%
DY 0.00 1.52 0.00 0.00 0.00 0.37 0.00 -
P/NAPS 1.42 1.65 0.80 0.78 1.00 1.13 1.29 6.60%

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