[EKOVEST] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -96.94%
YoY- 132.74%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 230,640 203,546 134,178 88,891 60,006 21,820 31,857 39.04%
PBT 55,884 54,181 5,145 2,213 -592 10,484 7,445 39.88%
Tax -14,736 -14,087 -2,021 -651 -2,255 -2,111 -935 58.27%
NP 41,148 40,094 3,124 1,562 -2,847 8,373 6,510 35.93%
-
NP to SH 39,907 40,096 2,998 1,443 620 8,373 6,510 35.24%
-
Tax Rate 26.37% 26.00% 39.28% 29.42% - 20.14% 12.56% -
Total Cost 189,492 163,452 131,054 87,329 62,853 13,447 25,347 39.79%
-
Net Worth 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 33.22%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,968,066 1,360,162 1,185,479 1,100,020 791,491 419,365 351,379 33.22%
NOSH 2,139,202 855,448 855,448 855,448 309,999 178,910 178,846 51.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.84% 19.70% 2.33% 1.76% -4.74% 38.37% 20.44% -
ROE 2.03% 2.95% 0.25% 0.13% 0.08% 2.00% 1.85% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.78 23.79 15.69 10.39 19.36 12.20 17.81 -8.02%
EPS 1.87 4.69 0.35 0.17 0.20 4.68 3.64 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.59 1.3858 1.2859 2.5532 2.344 1.9647 -11.86%
Adjusted Per Share Value based on latest NOSH - 855,448
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.78 6.86 4.52 3.00 2.02 0.74 1.07 39.14%
EPS 1.35 1.35 0.10 0.05 0.02 0.28 0.22 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6637 0.4587 0.3998 0.371 0.2669 0.1414 0.1185 33.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.09 1.91 0.915 1.25 2.71 2.55 2.30 -
P/RPS 10.11 8.03 5.83 12.03 14.00 20.91 12.91 -3.98%
P/EPS 58.43 40.75 261.09 741.03 1,355.00 54.49 63.19 -1.29%
EY 1.71 2.45 0.38 0.13 0.07 1.84 1.58 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.20 0.66 0.97 1.06 1.09 1.17 0.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 -
Price 0.95 2.32 0.94 1.11 2.72 2.55 2.50 -
P/RPS 8.81 9.75 5.99 10.68 14.05 20.91 14.04 -7.46%
P/EPS 50.92 49.50 268.22 658.04 1,360.00 54.49 68.68 -4.86%
EY 1.96 2.02 0.37 0.15 0.07 1.84 1.46 5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.46 0.68 0.86 1.07 1.09 1.27 -3.42%

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