[EKOVEST] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 38.87%
YoY- 115.97%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 258,446 149,877 130,791 225,654 130,573 136,756 213,790 3.21%
PBT 18,878 9,638 8,373 14,422 6,085 6,174 8,966 13.20%
Tax -6,129 -3,471 -3,645 -4,872 -1,663 -2,503 -3,069 12.21%
NP 12,749 6,167 4,728 9,550 4,422 3,671 5,897 13.70%
-
NP to SH 12,689 6,053 4,728 9,550 4,422 3,671 5,897 13.61%
-
Tax Rate 32.47% 36.01% 43.53% 33.78% 27.33% 40.54% 34.23% -
Total Cost 245,697 143,710 126,063 216,104 126,151 133,085 207,893 2.82%
-
Net Worth 281,510 231,226 216,726 211,750 158,667 141,026 126,531 14.25%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 281,510 231,226 216,726 211,750 158,667 141,026 126,531 14.25%
NOSH 134,417 114,423 89,545 88,262 68,985 59,691 54,551 16.21%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.93% 4.11% 3.61% 4.23% 3.39% 2.68% 2.76% -
ROE 4.51% 2.62% 2.18% 4.51% 2.79% 2.60% 4.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 192.27 130.98 146.06 255.66 189.27 229.11 391.91 -11.18%
EPS 9.44 5.29 5.28 10.82 6.41 6.15 10.81 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0943 2.0208 2.4203 2.3991 2.30 2.3626 2.3195 -1.68%
Adjusted Per Share Value based on latest NOSH - 89,397
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.72 5.05 4.41 7.61 4.40 4.61 7.21 3.21%
EPS 0.43 0.20 0.16 0.32 0.15 0.12 0.20 13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.078 0.0731 0.0714 0.0535 0.0476 0.0427 14.22%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.71 1.24 1.66 2.11 2.02 2.78 1.79 -
P/RPS 1.41 0.95 1.14 0.83 1.07 1.21 0.46 20.51%
P/EPS 28.71 23.44 31.44 19.50 31.51 45.20 16.56 9.60%
EY 3.48 4.27 3.18 5.13 3.17 2.21 6.04 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.61 0.69 0.88 0.88 1.18 0.77 8.97%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 30/05/05 24/05/04 26/05/03 20/05/02 24/05/01 -
Price 2.58 1.86 1.51 1.98 1.84 3.04 1.94 -
P/RPS 1.34 1.42 1.03 0.77 0.97 1.33 0.50 17.84%
P/EPS 27.33 35.16 28.60 18.30 28.71 49.43 17.95 7.25%
EY 3.66 2.84 3.50 5.46 3.48 2.02 5.57 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.92 0.62 0.83 0.80 1.29 0.84 6.55%

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