[EKOVEST] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -0.71%
YoY- 86.82%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 294,290 174,954 146,172 354,444 172,342 180,068 308,938 -0.80%
PBT 23,052 13,630 11,162 20,324 8,502 6,280 17,778 4.42%
Tax -6,760 -5,500 -4,488 -6,570 -1,140 -2,700 -7,138 -0.90%
NP 16,292 8,130 6,674 13,754 7,362 3,580 10,640 7.35%
-
NP to SH 16,160 8,086 6,674 13,754 7,362 3,580 10,640 7.21%
-
Tax Rate 29.33% 40.35% 40.21% 32.33% 13.41% 42.99% 40.15% -
Total Cost 277,998 166,824 139,498 340,690 164,980 176,488 298,298 -1.16%
-
Net Worth 281,858 218,499 218,950 210,751 163,377 139,124 127,289 14.15%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 281,858 218,499 218,950 210,751 163,377 139,124 127,289 14.15%
NOSH 134,442 104,470 89,704 87,605 66,684 59,666 54,230 16.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.54% 4.65% 4.57% 3.88% 4.27% 1.99% 3.44% -
ROE 5.73% 3.70% 3.05% 6.53% 4.51% 2.57% 8.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 218.90 167.47 162.95 404.59 258.44 301.79 569.68 -14.72%
EPS 12.02 7.74 7.44 15.70 11.04 6.00 19.62 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0965 2.0915 2.4408 2.4057 2.45 2.3317 2.3472 -1.86%
Adjusted Per Share Value based on latest NOSH - 88,445
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.92 5.90 4.93 11.95 5.81 6.07 10.42 -0.81%
EPS 0.54 0.27 0.23 0.46 0.25 0.12 0.36 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.0737 0.0738 0.0711 0.0551 0.0469 0.0429 14.16%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.37 0.78 1.69 2.91 2.26 2.58 2.68 -
P/RPS 0.63 0.47 1.04 0.72 0.87 0.85 0.47 5.00%
P/EPS 11.40 10.08 22.72 18.54 20.47 43.00 13.66 -2.96%
EY 8.77 9.92 4.40 5.40 4.88 2.33 7.32 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.37 0.69 1.21 0.92 1.11 1.14 -8.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/03/06 28/02/05 24/02/04 18/02/03 12/04/02 26/02/01 -
Price 2.65 1.00 1.74 2.64 1.92 2.91 2.31 -
P/RPS 1.21 0.60 1.07 0.65 0.74 0.96 0.41 19.75%
P/EPS 22.05 12.92 23.39 16.82 17.39 48.50 11.77 11.02%
EY 4.54 7.74 4.28 5.95 5.75 2.06 8.49 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.48 0.71 1.10 0.78 1.25 0.98 4.27%

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