[EKOVEST] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -98.87%
YoY- -92.6%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 203,546 134,178 88,891 60,006 21,820 31,857 21,255 45.67%
PBT 54,181 5,145 2,213 -592 10,484 7,445 1,497 81.77%
Tax -14,087 -2,021 -651 -2,255 -2,111 -935 -492 74.81%
NP 40,094 3,124 1,562 -2,847 8,373 6,510 1,005 84.74%
-
NP to SH 40,096 2,998 1,443 620 8,373 6,510 1,005 84.74%
-
Tax Rate 26.00% 39.28% 29.42% - 20.14% 12.56% 32.87% -
Total Cost 163,452 131,054 87,329 62,853 13,447 25,347 20,250 41.58%
-
Net Worth 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 311,004 27.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 311,004 27.85%
NOSH 855,448 855,448 855,448 309,999 178,910 178,846 143,571 34.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.70% 2.33% 1.76% -4.74% 38.37% 20.44% 4.73% -
ROE 2.95% 0.25% 0.13% 0.08% 2.00% 1.85% 0.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.79 15.69 10.39 19.36 12.20 17.81 14.80 8.22%
EPS 4.69 0.35 0.17 0.20 4.68 3.64 0.70 37.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.3858 1.2859 2.5532 2.344 1.9647 2.1662 -5.01%
Adjusted Per Share Value based on latest NOSH - 309,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.88 4.53 3.00 2.03 0.74 1.08 0.72 45.62%
EPS 1.35 0.10 0.05 0.02 0.28 0.22 0.03 88.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4596 0.4006 0.3717 0.2675 0.1417 0.1187 0.1051 27.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.91 0.915 1.25 2.71 2.55 2.30 1.57 -
P/RPS 8.03 5.83 12.03 14.00 20.91 12.91 10.60 -4.51%
P/EPS 40.75 261.09 741.03 1,355.00 54.49 63.19 224.29 -24.72%
EY 2.45 0.38 0.13 0.07 1.84 1.58 0.45 32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.66 0.97 1.06 1.09 1.17 0.72 8.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 29/11/10 -
Price 2.32 0.94 1.11 2.72 2.55 2.50 1.87 -
P/RPS 9.75 5.99 10.68 14.05 20.91 14.04 12.63 -4.21%
P/EPS 49.50 268.22 658.04 1,360.00 54.49 68.68 267.14 -24.47%
EY 2.02 0.37 0.15 0.07 1.84 1.46 0.37 32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.68 0.86 1.07 1.09 1.27 0.86 9.21%

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