[EKOVEST] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -41.23%
YoY- -59.43%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 104,856 88,891 45,876 63,433 59,511 60,006 61,119 43.16%
PBT 4,524 2,213 5,689 720 3,207 -592 29,906 -71.51%
Tax -1,153 -651 4,833 382 1,188 -2,255 -11,053 -77.74%
NP 3,371 1,562 10,522 1,102 4,395 -2,847 18,853 -68.16%
-
NP to SH 3,203 1,443 36,996 3,504 5,962 620 18,788 -69.15%
-
Tax Rate 25.49% 29.42% -84.95% -53.06% -37.04% - 36.96% -
Total Cost 101,485 87,329 35,354 62,331 55,116 62,853 42,266 79.02%
-
Net Worth 1,103,271 1,100,020 814,067 786,461 786,586 791,491 779,381 25.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 12,628 - - - 3,054 -
Div Payout % - - 34.13% - - - 16.26% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,103,271 1,100,020 814,067 786,461 786,586 791,491 779,381 25.99%
NOSH 855,448 855,448 855,448 305,517 305,743 309,999 305,495 98.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.21% 1.76% 22.94% 1.74% 7.39% -4.74% 30.85% -
ROE 0.29% 0.13% 4.54% 0.45% 0.76% 0.08% 2.41% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.26 10.39 7.27 20.76 19.46 19.36 20.01 -27.79%
EPS 0.37 0.17 5.86 1.15 1.95 0.20 6.15 -84.56%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.2897 1.2859 1.2893 2.5742 2.5727 2.5532 2.5512 -36.46%
Adjusted Per Share Value based on latest NOSH - 305,517
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.54 3.00 1.55 2.14 2.01 2.02 2.06 43.32%
EPS 0.11 0.05 1.25 0.12 0.20 0.02 0.63 -68.66%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.10 -
NAPS 0.372 0.371 0.2745 0.2652 0.2653 0.2669 0.2628 25.99%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.25 1.13 2.57 2.95 2.71 2.83 -
P/RPS 8.73 12.03 15.55 12.38 15.16 14.00 14.15 -27.46%
P/EPS 285.77 741.03 19.29 224.08 151.28 1,355.00 46.02 236.71%
EY 0.35 0.13 5.19 0.45 0.66 0.07 2.17 -70.27%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.35 -
P/NAPS 0.83 0.97 0.88 1.00 1.15 1.06 1.11 -17.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 29/08/14 26/05/14 26/02/14 27/11/13 30/08/13 -
Price 1.14 1.11 1.26 2.83 2.71 2.72 2.58 -
P/RPS 9.30 10.68 17.34 13.63 13.92 14.05 12.90 -19.55%
P/EPS 304.47 658.04 21.50 246.75 138.97 1,360.00 41.95 273.51%
EY 0.33 0.15 4.65 0.41 0.72 0.07 2.38 -73.11%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.39 -
P/NAPS 0.88 0.86 0.98 1.10 1.05 1.07 1.01 -8.75%

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