[EKOVEST] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1.34%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 45,428 79,707 62,400 53,532 33,945 38,024 57,705 -14.72%
PBT 4,327 4,084 2,823 3,456 3,359 856 2,792 33.88%
Tax -1,224 -2,082 -721 -1,405 -1,345 -572 -1,401 -8.60%
NP 3,103 2,002 2,102 2,051 2,014 284 1,391 70.64%
-
NP to SH 3,025 2,114 2,010 2,035 2,008 887 1,391 67.77%
-
Tax Rate 28.29% 50.98% 25.54% 40.65% 40.04% 66.82% 50.18% -
Total Cost 42,325 77,705 60,298 51,481 31,931 37,740 56,314 -17.32%
-
Net Worth 276,807 269,605 270,787 250,364 219,858 178,717 217,202 17.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 6,740 - - - 4,467 - -
Div Payout % - 318.83% - - - 503.71% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 276,807 269,605 270,787 250,364 219,858 178,717 217,202 17.52%
NOSH 134,444 134,802 134,000 119,705 89,642 89,358 89,741 30.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.83% 2.51% 3.37% 3.83% 5.93% 0.75% 2.41% -
ROE 1.09% 0.78% 0.74% 0.81% 0.91% 0.50% 0.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.79 59.13 46.57 44.72 37.87 42.55 64.30 -34.85%
EPS 2.25 1.57 1.50 1.70 2.24 0.99 1.55 28.17%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.0589 2.00 2.0208 2.0915 2.4526 2.00 2.4203 -10.21%
Adjusted Per Share Value based on latest NOSH - 119,705
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.53 2.69 2.10 1.81 1.14 1.28 1.95 -14.91%
EPS 0.10 0.07 0.07 0.07 0.07 0.03 0.05 58.67%
DPS 0.00 0.23 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0933 0.0909 0.0913 0.0844 0.0741 0.0603 0.0732 17.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.58 1.68 1.24 0.78 1.09 1.49 1.66 -
P/RPS 4.68 2.84 2.66 1.74 2.88 3.50 2.58 48.68%
P/EPS 70.22 107.13 82.67 45.88 48.66 150.11 107.10 -24.50%
EY 1.42 0.93 1.21 2.18 2.06 0.67 0.93 32.56%
DY 0.00 2.98 0.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.77 0.84 0.61 0.37 0.44 0.75 0.69 7.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 30/05/05 -
Price 1.31 1.69 1.86 1.00 0.74 1.43 1.51 -
P/RPS 3.88 2.86 3.99 2.24 1.95 3.36 2.35 39.65%
P/EPS 58.22 107.77 124.00 58.82 33.04 144.06 97.42 -29.02%
EY 1.72 0.93 0.81 1.70 3.03 0.69 1.03 40.71%
DY 0.00 2.96 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 0.64 0.85 0.92 0.48 0.30 0.72 0.62 2.13%

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