[EKOVEST] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -36.23%
YoY- 96.67%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 115,939 98,196 79,707 38,024 17,480 146,813 36,300 21.33%
PBT 5,083 6,754 4,084 856 3,176 3,969 1,220 26.82%
Tax -703 -2,091 -2,082 -572 -2,725 -1,033 -69 47.18%
NP 4,380 4,663 2,002 284 451 2,936 1,151 24.92%
-
NP to SH 4,399 4,641 2,114 887 451 2,936 1,151 25.01%
-
Tax Rate 13.83% 30.96% 50.98% 66.82% 85.80% 26.03% 5.66% -
Total Cost 111,559 93,533 77,705 37,740 17,029 143,877 35,149 21.20%
-
Net Worth 306,458 288,318 269,605 178,717 179,999 173,569 143,881 13.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,072 6,865 6,740 4,467 4,499 4,339 602 50.71%
Div Payout % 160.77% 147.93% 318.83% 503.71% 997.78% 147.79% 52.36% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 306,458 288,318 269,605 178,717 179,999 173,569 143,881 13.41%
NOSH 141,446 137,307 134,802 89,358 89,999 86,784 60,261 15.26%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.78% 4.75% 2.51% 0.75% 2.58% 2.00% 3.17% -
ROE 1.44% 1.61% 0.78% 0.50% 0.25% 1.69% 0.80% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 81.97 71.52 59.13 42.55 19.42 169.17 60.24 5.26%
EPS 3.11 3.38 1.57 0.99 0.50 3.39 1.91 8.45%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 1.00 30.73%
NAPS 2.1666 2.0998 2.00 2.00 2.00 2.00 2.3876 -1.60%
Adjusted Per Share Value based on latest NOSH - 89,358
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.91 3.31 2.69 1.28 0.59 4.95 1.22 21.40%
EPS 0.15 0.16 0.07 0.03 0.02 0.10 0.04 24.61%
DPS 0.24 0.23 0.23 0.15 0.15 0.15 0.02 51.25%
NAPS 0.1033 0.0972 0.0909 0.0603 0.0607 0.0585 0.0485 13.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.14 2.65 1.68 1.49 2.10 2.50 2.89 -
P/RPS 1.39 3.71 2.84 3.50 10.81 1.48 4.80 -18.64%
P/EPS 36.66 78.40 107.13 150.11 419.07 73.90 151.31 -21.02%
EY 2.73 1.28 0.93 0.67 0.24 1.35 0.66 26.67%
DY 4.39 1.89 2.98 3.36 2.38 2.00 0.35 52.36%
P/NAPS 0.53 1.26 0.84 0.75 1.05 1.25 1.21 -12.84%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 29/08/07 29/08/06 30/08/05 23/08/04 28/08/03 20/08/02 -
Price 1.20 2.70 1.69 1.43 1.93 3.30 2.69 -
P/RPS 1.46 3.78 2.86 3.36 9.94 1.95 4.47 -16.99%
P/EPS 38.59 79.88 107.77 144.06 385.14 97.54 140.84 -19.39%
EY 2.59 1.25 0.93 0.69 0.26 1.03 0.71 24.04%
DY 4.17 1.85 2.96 3.50 2.59 1.52 0.37 49.67%
P/NAPS 0.55 1.29 0.85 0.72 0.97 1.65 1.13 -11.29%

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