[EKOVEST] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	793,582	438,015	229,126	140,966	208,948	128,175	217,733	24.02%
YoY %	81.18%	91.17%	62.54%	-32.54%	63.02%	-41.13%	-	-
Horiz. %	364.47%	201.17%	105.23%	64.74%	95.97%	58.87%	100.00%	-
PBT	190,951	31,766	7,726	66,745	84,180	35,558	19,567	46.13%
YoY %	501.12%	311.16%	-88.42%	-20.71%	136.74%	81.72%	-	-
Horiz. %	975.88%	162.34%	39.48%	341.11%	430.21%	181.72%	100.00%	-
Tax	-35,345	-11,760	5,474	-16,710	-11,535	-11,208	-10,659	22.09%
YoY %	-200.55%	-314.83%	132.76%	-44.86%	-2.92%	-5.15%	-	-
Horiz. %	331.60%	110.33%	-51.36%	156.77%	108.22%	105.15%	100.00%	-
NP	155,606	20,006	13,200	50,035	72,645	24,350	8,908	61.00%
YoY %	677.80%	51.56%	-73.62%	-31.12%	198.34%	173.35%	-	-
Horiz. %	1,746.81%	224.58%	148.18%	561.69%	815.50%	273.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,412	18,512	47,111	55,071	72,645	24,350	10,099	57.64%
YoY %	739.52%	-60.71%	-14.45%	-24.19%	198.34%	141.11%	-	-
Horiz. %	1,538.89%	183.31%	466.49%	545.31%	719.33%	241.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.51%	37.02%	-70.85%	25.04%	13.70%	31.52%	54.47%	-
YoY %	-50.00%	152.25%	-382.95%	82.77%	-56.54%	-42.13%	-	-
Horiz. %	33.98%	67.96%	-130.07%	45.97%	25.15%	57.87%	100.00%	-
Total Cost	637,976	418,009	215,926	90,931	136,303	103,825	208,825	20.43%
YoY %	52.62%	93.59%	137.46%	-33.29%	31.28%	-50.28%	-	-
Horiz. %	305.51%	200.17%	103.40%	43.54%	65.27%	49.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,377	1,183,138	810,847	389,700	410,713	323,486	310,986	9.29%
YoY %	-55.17%	45.91%	108.07%	-5.12%	26.96%	4.02%	-	-
Horiz. %	170.55%	380.45%	260.73%	125.31%	132.07%	104.02%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	25,663	17,122	12,628	3,055	8,939	8,387	7,094	23.87%
YoY %	49.88%	35.59%	313.36%	-65.82%	6.58%	18.23%	-	-
Horiz. %	361.76%	241.36%	178.01%	43.06%	126.01%	118.23%	100.00%	-
Div Payout %	16.51%	92.49%	26.80%	5.55%	12.31%	34.45%	70.25%	-
YoY %	-82.15%	245.11%	382.88%	-54.91%	-64.27%	-50.96%	-	-
Horiz. %	23.50%	131.66%	38.15%	7.90%	17.52%	49.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	530,377	1,183,138	810,847	389,700	410,713	323,486	310,986	9.29%
YoY %	-55.17%	45.91%	108.07%	-5.12%	26.96%	4.02%	-	-
Horiz. %	170.55%	380.45%	260.73%	125.31%	132.07%	104.02%	100.00%	-
NOSH	855,448	856,105	855,448	305,503	178,796	167,757	141,899	34.87%
YoY %	-0.08%	0.08%	180.01%	70.87%	6.58%	18.22%	-	-
Horiz. %	602.86%	603.32%	602.86%	215.30%	126.00%	118.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	19.61%	4.57%	5.76%	35.49%	34.77%	19.00%	4.09%	-
YoY %	329.10%	-20.66%	-83.77%	2.07%	83.00%	364.55%	-	-
Horiz. %	479.46%	111.74%	140.83%	867.73%	850.12%	464.55%	100.00%	-
ROE	29.30%	1.56%	5.81%	14.13%	17.69%	7.53%	3.25%	-
YoY %	1,778.21%	-73.15%	-58.88%	-20.12%	134.93%	131.69%	-	-
Horiz. %	901.54%	48.00%	178.77%	434.77%	544.31%	231.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	92.77	51.16	36.29	46.14	116.86	76.41	153.44	-8.03%
YoY %	81.33%	40.98%	-21.35%	-60.52%	52.94%	-50.20%	-	-
Horiz. %	60.46%	33.34%	23.65%	30.07%	76.16%	49.80%	100.00%	-
EPS	7.27	2.16	7.23	16.39	40.63	14.51	7.07	0.46%
YoY %	236.57%	-70.12%	-55.89%	-59.66%	180.01%	105.23%	-	-
Horiz. %	102.83%	30.55%	102.26%	231.82%	574.68%	205.23%	100.00%	-
DPS	3.00	2.00	2.00	1.00	5.00	5.00	5.00	-8.15%
YoY %	50.00%	0.00%	100.00%	-80.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	40.00%	40.00%	20.00%	100.00%	100.00%	100.00%	-
NAPS	0.62	1.382	1.2842	1.2756	2.2971	1.9283	2.1916	-18.96%
YoY %	-55.14%	7.62%	0.67%	-44.47%	19.13%	-12.01%	-	-
Horiz. %	28.29%	63.06%	58.60%	58.20%	104.81%	87.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 305,495
RPS	26.76	14.77	7.73	4.75	7.05	4.32	7.34	24.03%
YoY %	81.18%	91.07%	62.74%	-32.62%	63.19%	-41.14%	-	-
Horiz. %	364.58%	201.23%	105.31%	64.71%	96.05%	58.86%	100.00%	-
EPS	5.24	0.62	1.59	1.86	2.45	0.82	0.34	57.68%
YoY %	745.16%	-61.01%	-14.52%	-24.08%	198.78%	141.18%	-	-
Horiz. %	1,541.18%	182.35%	467.65%	547.06%	720.59%	241.18%	100.00%	-
DPS	0.87	0.58	0.43	0.10	0.30	0.28	0.24	23.91%
YoY %	50.00%	34.88%	330.00%	-66.67%	7.14%	16.67%	-	-
Horiz. %	362.50%	241.67%	179.17%	41.67%	125.00%	116.67%	100.00%	-
NAPS	0.1789	0.399	0.2734	0.1314	0.1385	0.1091	0.1049	9.29%
YoY %	-55.16%	45.94%	108.07%	-5.13%	26.95%	4.00%	-	-
Horiz. %	170.54%	380.36%	260.63%	125.26%	132.03%	104.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.50	1.02	1.13	2.83	2.50	3.00	1.41	-
P/RPS	1.62	1.99	3.11	6.13	2.14	3.93	0.92	9.87%
YoY %	-18.59%	-36.01%	-49.27%	186.45%	-45.55%	327.17%	-	-
Horiz. %	176.09%	216.30%	338.04%	666.30%	232.61%	427.17%	100.00%	-
P/EPS	8.26	47.17	15.14	15.70	6.15	20.67	19.81	-13.55%
YoY %	-82.49%	211.56%	-3.57%	155.28%	-70.25%	4.34%	-	-
Horiz. %	41.70%	238.11%	76.43%	79.25%	31.04%	104.34%	100.00%	-
EY	12.11	2.12	6.60	6.37	16.25	4.84	5.05	15.67%
YoY %	471.23%	-67.88%	3.61%	-60.80%	235.74%	-4.16%	-	-
Horiz. %	239.80%	41.98%	130.69%	126.14%	321.78%	95.84%	100.00%	-
DY	2.00	1.96	1.77	0.35	2.00	1.67	3.55	-9.11%
YoY %	2.04%	10.73%	405.71%	-82.50%	19.76%	-52.96%	-	-
Horiz. %	56.34%	55.21%	49.86%	9.86%	56.34%	47.04%	100.00%	-
P/NAPS	2.42	0.74	0.88	2.22	1.09	1.56	0.64	24.79%
YoY %	227.03%	-15.91%	-60.36%	103.67%	-30.13%	143.75%	-	-
Horiz. %	378.12%	115.62%	137.50%	346.88%	170.31%	243.75%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	28/08/15	29/08/14	30/08/13	27/08/12	26/08/11	27/08/10	-
Price	1.72	0.915	1.26	2.58	2.49	2.48	1.56	-
P/RPS	1.85	1.79	3.47	5.59	2.13	3.25	1.02	10.42%
YoY %	3.35%	-48.41%	-37.92%	162.44%	-34.46%	218.63%	-	-
Horiz. %	181.37%	175.49%	340.20%	548.04%	208.82%	318.63%	100.00%	-
P/EPS	9.47	42.32	16.89	14.31	6.13	17.09	21.92	-13.04%
YoY %	-77.62%	150.56%	18.03%	133.44%	-64.13%	-22.03%	-	-
Horiz. %	43.20%	193.07%	77.05%	65.28%	27.97%	77.97%	100.00%	-
EY	10.56	2.36	5.92	6.99	16.32	5.85	4.56	15.00%
YoY %	347.46%	-60.14%	-15.31%	-57.17%	178.97%	28.29%	-	-
Horiz. %	231.58%	51.75%	129.82%	153.29%	357.89%	128.29%	100.00%	-
DY	1.74	2.19	1.59	0.39	2.01	2.02	3.21	-9.69%
YoY %	-20.55%	37.74%	307.69%	-80.60%	-0.50%	-37.07%	-	-
Horiz. %	54.21%	68.22%	49.53%	12.15%	62.62%	62.93%	100.00%	-
P/NAPS	2.77	0.66	0.98	2.02	1.08	1.29	0.71	25.44%
YoY %	319.70%	-32.65%	-51.49%	87.04%	-16.28%	81.69%	-	-
Horiz. %	390.14%	92.96%	138.03%	284.51%	152.11%	181.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos