[EKOVEST] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -39.49%
YoY- -59.09%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 59,511 60,006 61,119 25,891 32,136 21,820 73,043 -12.73%
PBT 3,207 -592 29,906 8,034 18,322 10,484 33,002 -78.77%
Tax 1,188 -2,255 -11,053 502 -4,048 -2,111 706 41.33%
NP 4,395 -2,847 18,853 8,536 14,274 8,373 33,708 -74.19%
-
NP to SH 5,962 620 18,788 8,637 14,274 8,373 33,708 -68.39%
-
Tax Rate -37.04% - 36.96% -6.25% 22.09% 20.14% -2.14% -
Total Cost 55,116 62,853 42,266 17,355 17,862 13,447 39,335 25.14%
-
Net Worth 786,586 791,491 779,381 437,089 433,550 419,365 410,772 54.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 3,054 - - - 8,941 -
Div Payout % - - 16.26% - - - 26.53% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 786,586 791,491 779,381 437,089 433,550 419,365 410,772 54.02%
NOSH 305,743 309,999 305,495 178,819 178,872 178,910 178,822 42.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.39% -4.74% 30.85% 32.97% 44.42% 38.37% 46.15% -
ROE 0.76% 0.08% 2.41% 1.98% 3.29% 2.00% 8.21% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.46 19.36 20.01 14.48 17.97 12.20 40.85 -38.92%
EPS 1.95 0.20 6.15 4.83 7.98 4.68 18.85 -77.87%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 2.5727 2.5532 2.5512 2.4443 2.4238 2.344 2.2971 7.82%
Adjusted Per Share Value based on latest NOSH - 178,819
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.01 2.02 2.06 0.87 1.08 0.74 2.46 -12.56%
EPS 0.20 0.02 0.63 0.29 0.48 0.28 1.14 -68.56%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.30 -
NAPS 0.2653 0.2669 0.2628 0.1474 0.1462 0.1414 0.1385 54.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.95 2.71 2.83 2.67 2.54 2.55 2.50 -
P/RPS 15.16 14.00 14.15 18.44 14.14 20.91 6.12 82.77%
P/EPS 151.28 1,355.00 46.02 55.28 31.83 54.49 13.26 404.54%
EY 0.66 0.07 2.17 1.81 3.14 1.84 7.54 -80.19%
DY 0.00 0.00 0.35 0.00 0.00 0.00 2.00 -
P/NAPS 1.15 1.06 1.11 1.09 1.05 1.09 1.09 3.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 30/08/13 27/05/13 28/02/13 30/11/12 27/08/12 -
Price 2.71 2.72 2.58 2.96 2.47 2.55 2.49 -
P/RPS 13.92 14.05 12.90 20.44 13.75 20.91 6.10 73.06%
P/EPS 138.97 1,360.00 41.95 61.28 30.95 54.49 13.21 378.06%
EY 0.72 0.07 2.38 1.63 3.23 1.84 7.57 -79.07%
DY 0.00 0.00 0.39 0.00 0.00 0.00 2.01 -
P/NAPS 1.05 1.07 1.01 1.21 1.02 1.09 1.08 -1.85%

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