[EKOVEST] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -1.23%
YoY- 44.5%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 101,717 45,428 79,707 62,400 53,532 33,945 38,024 92.35%
PBT 7,199 4,327 4,084 2,823 3,456 3,359 856 311.95%
Tax -2,156 -1,224 -2,082 -721 -1,405 -1,345 -572 141.61%
NP 5,043 3,103 2,002 2,102 2,051 2,014 284 577.07%
-
NP to SH 5,055 3,025 2,114 2,010 2,035 2,008 887 218.04%
-
Tax Rate 29.95% 28.29% 50.98% 25.54% 40.65% 40.04% 66.82% -
Total Cost 96,674 42,325 77,705 60,298 51,481 31,931 37,740 86.89%
-
Net Worth 281,856 276,807 269,605 270,787 250,364 219,858 178,717 35.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 6,740 - - - 4,467 -
Div Payout % - - 318.83% - - - 503.71% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 281,856 276,807 269,605 270,787 250,364 219,858 178,717 35.37%
NOSH 134,441 134,444 134,802 134,000 119,705 89,642 89,358 31.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.96% 6.83% 2.51% 3.37% 3.83% 5.93% 0.75% -
ROE 1.79% 1.09% 0.78% 0.74% 0.81% 0.91% 0.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.66 33.79 59.13 46.57 44.72 37.87 42.55 46.61%
EPS 3.76 2.25 1.57 1.50 1.70 2.24 0.99 142.83%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.0965 2.0589 2.00 2.0208 2.0915 2.4526 2.00 3.18%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.43 1.53 2.69 2.10 1.81 1.14 1.28 92.57%
EPS 0.17 0.10 0.07 0.07 0.07 0.07 0.03 216.84%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.15 -
NAPS 0.095 0.0933 0.0909 0.0913 0.0844 0.0741 0.0603 35.28%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.37 1.58 1.68 1.24 0.78 1.09 1.49 -
P/RPS 1.81 4.68 2.84 2.66 1.74 2.88 3.50 -35.49%
P/EPS 36.44 70.22 107.13 82.67 45.88 48.66 150.11 -60.98%
EY 2.74 1.42 0.93 1.21 2.18 2.06 0.67 155.07%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.36 -
P/NAPS 0.65 0.77 0.84 0.61 0.37 0.44 0.75 -9.07%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 29/05/06 17/03/06 30/11/05 30/08/05 -
Price 2.65 1.31 1.69 1.86 1.00 0.74 1.43 -
P/RPS 3.50 3.88 2.86 3.99 2.24 1.95 3.36 2.75%
P/EPS 70.48 58.22 107.77 124.00 58.82 33.04 144.06 -37.83%
EY 1.42 1.72 0.93 0.81 1.70 3.03 0.69 61.58%
DY 0.00 0.00 2.96 0.00 0.00 0.00 3.50 -
P/NAPS 1.26 0.64 0.85 0.92 0.48 0.30 0.72 45.07%

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