[EKOVEST] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 186.73%
YoY- 280.67%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 41,262 21,255 51,137 49,120 64,546 52,918 74,527 -32.50%
PBT 3,402 1,497 3,553 9,562 3,389 3,146 3,821 -7.43%
Tax -1,827 -492 -3,286 -4,660 -1,681 -1,054 -1,878 -1.81%
NP 1,575 1,005 267 4,902 1,708 2,092 1,943 -13.02%
-
NP to SH 1,575 1,005 1,453 4,903 1,710 2,094 1,950 -13.23%
-
Tax Rate 53.70% 32.87% 92.49% 48.73% 49.60% 33.50% 49.15% -
Total Cost 39,687 20,250 50,870 44,218 62,838 50,826 72,584 -33.06%
-
Net Worth 332,324 311,004 312,252 310,419 310,160 308,808 309,067 4.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,122 - - - 7,116 -
Div Payout % - - 490.20% - - - 364.96% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 332,324 311,004 312,252 310,419 310,160 308,808 309,067 4.94%
NOSH 171,195 143,571 142,450 141,705 141,322 141,486 142,335 13.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.82% 4.73% 0.52% 9.98% 2.65% 3.95% 2.61% -
ROE 0.47% 0.32% 0.47% 1.58% 0.55% 0.68% 0.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.10 14.80 35.90 34.66 45.67 37.40 52.36 -40.30%
EPS 0.92 0.70 1.02 3.46 1.21 1.48 1.37 -23.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.9412 2.1662 2.192 2.1906 2.1947 2.1826 2.1714 -7.17%
Adjusted Per Share Value based on latest NOSH - 141,705
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.39 0.72 1.72 1.66 2.18 1.78 2.51 -32.49%
EPS 0.05 0.03 0.05 0.17 0.06 0.07 0.07 -20.04%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.1121 0.1049 0.1053 0.1047 0.1046 0.1041 0.1042 4.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 1.57 1.41 1.43 1.49 1.58 1.56 -
P/RPS 8.26 10.60 3.93 4.13 3.26 4.22 2.98 96.95%
P/EPS 216.30 224.29 138.24 41.33 123.14 106.76 113.87 53.19%
EY 0.46 0.45 0.72 2.42 0.81 0.94 0.88 -35.03%
DY 0.00 0.00 3.55 0.00 0.00 0.00 3.21 -
P/NAPS 1.03 0.72 0.64 0.65 0.68 0.72 0.72 26.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 31/05/10 25/02/10 30/11/09 26/08/09 -
Price 3.92 1.87 1.56 1.40 1.46 1.50 1.64 -
P/RPS 16.26 12.63 4.35 4.04 3.20 4.01 3.13 199.05%
P/EPS 426.09 267.14 152.94 40.46 120.66 101.35 119.71 132.58%
EY 0.23 0.37 0.65 2.47 0.83 0.99 0.84 -57.73%
DY 0.00 0.00 3.21 0.00 0.00 0.00 3.05 -
P/NAPS 2.02 0.86 0.71 0.64 0.67 0.69 0.76 91.53%

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