[EKOVEST] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 70.48%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,006 61,119 25,891 32,136 21,820 73,043 54,586 6.50%
PBT -592 29,906 8,034 18,322 10,484 33,002 28,782 -
Tax -2,255 -11,053 502 -4,048 -2,111 706 -7,668 -55.74%
NP -2,847 18,853 8,536 14,274 8,373 33,708 21,114 -
-
NP to SH 620 18,788 8,637 14,274 8,373 33,708 21,114 -90.46%
-
Tax Rate - 36.96% -6.25% 22.09% 20.14% -2.14% 26.64% -
Total Cost 62,853 42,266 17,355 17,862 13,447 39,335 33,472 52.14%
-
Net Worth 791,491 779,381 437,089 433,550 419,365 410,772 376,976 63.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 3,054 - - - 8,941 - -
Div Payout % - 16.26% - - - 26.53% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 791,491 779,381 437,089 433,550 419,365 410,772 376,976 63.89%
NOSH 309,999 305,495 178,819 178,872 178,910 178,822 178,780 44.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.74% 30.85% 32.97% 44.42% 38.37% 46.15% 38.68% -
ROE 0.08% 2.41% 1.98% 3.29% 2.00% 8.21% 5.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.36 20.01 14.48 17.97 12.20 40.85 30.53 -26.16%
EPS 0.20 6.15 4.83 7.98 4.68 18.85 11.81 -93.38%
DPS 0.00 1.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.5532 2.5512 2.4443 2.4238 2.344 2.2971 2.1086 13.59%
Adjusted Per Share Value based on latest NOSH - 178,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.02 2.06 0.87 1.08 0.74 2.46 1.84 6.41%
EPS 0.02 0.63 0.29 0.48 0.28 1.14 0.71 -90.72%
DPS 0.00 0.10 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2669 0.2628 0.1474 0.1462 0.1414 0.1385 0.1271 63.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.71 2.83 2.67 2.54 2.55 2.50 2.60 -
P/RPS 14.00 14.15 18.44 14.14 20.91 6.12 8.52 39.20%
P/EPS 1,355.00 46.02 55.28 31.83 54.49 13.26 22.02 1454.74%
EY 0.07 2.17 1.81 3.14 1.84 7.54 4.54 -93.78%
DY 0.00 0.35 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.06 1.11 1.09 1.05 1.09 1.09 1.23 -9.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 28/05/12 -
Price 2.72 2.58 2.96 2.47 2.55 2.49 2.49 -
P/RPS 14.05 12.90 20.44 13.75 20.91 6.10 8.16 43.60%
P/EPS 1,360.00 41.95 61.28 30.95 54.49 13.21 21.08 1504.51%
EY 0.07 2.38 1.63 3.23 1.84 7.57 4.74 -93.96%
DY 0.00 0.39 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 1.07 1.01 1.21 1.02 1.09 1.08 1.18 -6.30%

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